[PWROOT] YoY Annualized Quarter Result on 30-Sep-2019 [#2]

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Annualized Quarter Result
Revenue	481,742	311,022	327,184	388,646	353,078	457,760	408,782	2.77%
YoY %	54.89%	-4.94%	-15.81%	10.07%	-22.87%	11.98%	-	-
Horiz. %	117.85%	76.09%	80.04%	95.07%	86.37%	111.98%	100.00%	-
PBT	76,550	20,334	50,622	59,214	39,440	28,100	51,402	6.85%
YoY %	276.46%	-59.83%	-14.51%	50.14%	40.36%	-45.33%	-	-
Horiz. %	148.92%	39.56%	98.48%	115.20%	76.73%	54.67%	100.00%	-
Tax	-14,248	-4,962	-12,200	-7,516	-6,886	-1,950	-4,438	21.44%
YoY %	-187.14%	59.33%	-62.32%	-9.15%	-253.13%	56.06%	-	-
Horiz. %	321.05%	111.81%	274.90%	169.36%	155.16%	43.94%	100.00%	-
NP	62,302	15,372	38,422	51,698	32,554	26,150	46,964	4.82%
YoY %	305.30%	-59.99%	-25.68%	58.81%	24.49%	-44.32%	-	-
Horiz. %	132.66%	32.73%	81.81%	110.08%	69.32%	55.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,772	15,212	38,370	51,236	32,140	25,066	43,272	6.10%
YoY %	306.07%	-60.35%	-25.11%	59.42%	28.22%	-42.07%	-	-
Horiz. %	142.75%	35.15%	88.67%	118.40%	74.27%	57.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.61%	24.40%	24.10%	12.69%	17.46%	6.94%	8.63%	-
YoY %	-23.73%	1.24%	89.91%	-27.32%	151.59%	-19.58%	-	-
Horiz. %	215.64%	282.73%	279.26%	147.05%	202.32%	80.42%	100.00%	-
Total Cost	419,440	295,650	288,762	336,948	320,524	431,610	361,818	2.49%
YoY %	41.87%	2.39%	-14.30%	5.12%	-25.74%	19.29%	-	-
Horiz. %	115.93%	81.71%	79.81%	93.13%	88.59%	119.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,383	268,185	268,236	237,658	225,153	236,083	237,395	1.93%
YoY %	-0.67%	-0.02%	12.87%	5.55%	-4.63%	-0.55%	-	-
Horiz. %	112.21%	112.97%	112.99%	100.11%	94.84%	99.45%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	49,946	14,473	37,720	39,609	26,860	42,042	30,050	8.83%
YoY %	245.10%	-61.63%	-4.77%	47.46%	-36.11%	39.91%	-	-
Horiz. %	166.21%	48.16%	125.52%	131.81%	89.38%	139.91%	100.00%	-
Div Payout %	80.86%	95.15%	98.31%	77.31%	83.57%	167.73%	69.44%	-
YoY %	-15.02%	-3.21%	27.16%	-7.49%	-50.18%	141.55%	-	-
Horiz. %	116.45%	137.02%	141.58%	111.33%	120.35%	241.55%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	266,383	268,185	268,236	237,658	225,153	236,083	237,395	1.93%
YoY %	-0.67%	-0.02%	12.87%	5.55%	-4.63%	-0.55%	-	-
Horiz. %	112.21%	112.97%	112.99%	100.11%	94.84%	99.45%	100.00%	-
NOSH	438,753	428,041	421,827	403,896	401,929	330,108	300,500	6.50%
YoY %	2.50%	1.47%	4.44%	0.49%	21.76%	9.85%	-	-
Horiz. %	146.01%	142.44%	140.38%	134.41%	133.75%	109.85%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	12.93%	4.94%	11.74%	13.30%	9.22%	5.71%	11.49%	-
YoY %	161.74%	-57.92%	-11.73%	44.25%	61.47%	-50.30%	-	-
Horiz. %	112.53%	42.99%	102.18%	115.75%	80.24%	49.70%	100.00%	-
ROE	23.19%	5.67%	14.30%	21.56%	14.27%	10.62%	18.23%	-
YoY %	308.99%	-60.35%	-33.67%	51.09%	34.37%	-41.74%	-	-
Horiz. %	127.21%	31.10%	78.44%	118.27%	78.28%	58.26%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	115.74	73.06	78.06	98.12	89.39	141.55	136.03	-2.65%
YoY %	58.42%	-6.41%	-20.44%	9.77%	-36.85%	4.06%	-	-
Horiz. %	85.08%	53.71%	57.38%	72.13%	65.71%	104.06%	100.00%	-
EPS	14.80	3.60	9.20	13.00	8.20	7.80	14.40	0.45%
YoY %	311.11%	-60.87%	-29.23%	58.54%	5.13%	-45.83%	-	-
Horiz. %	102.78%	25.00%	63.89%	90.28%	56.94%	54.17%	100.00%	-
DPS	12.00	3.40	9.00	10.00	6.80	13.00	10.00	3.08%
YoY %	252.94%	-62.22%	-10.00%	47.06%	-47.69%	30.00%	-	-
Horiz. %	120.00%	34.00%	90.00%	100.00%	68.00%	130.00%	100.00%	-
NAPS	0.64	0.63	0.64	0.60	0.57	0.73	0.79	-3.44%
YoY %	1.59%	-1.56%	6.67%	5.26%	-21.92%	-7.59%	-	-
Horiz. %	81.01%	79.75%	81.01%	75.95%	72.15%	92.41%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 403,896
RPS	99.14	64.00	67.33	79.98	72.66	94.20	84.12	2.77%
YoY %	54.91%	-4.95%	-15.82%	10.07%	-22.87%	11.98%	-	-
Horiz. %	117.86%	76.08%	80.04%	95.08%	86.38%	111.98%	100.00%	-
EPS	12.71	3.13	7.90	10.54	6.61	5.16	8.90	6.11%
YoY %	306.07%	-60.38%	-25.05%	59.46%	28.10%	-42.02%	-	-
Horiz. %	142.81%	35.17%	88.76%	118.43%	74.27%	57.98%	100.00%	-
DPS	10.28	2.98	7.76	8.15	5.53	8.65	6.18	8.84%
YoY %	244.97%	-61.60%	-4.79%	47.38%	-36.07%	39.97%	-	-
Horiz. %	166.34%	48.22%	125.57%	131.88%	89.48%	139.97%	100.00%	-
NAPS	0.5482	0.5519	0.552	0.4891	0.4633	0.4858	0.4885	1.93%
YoY %	-0.67%	-0.02%	12.86%	5.57%	-4.63%	-0.55%	-	-
Horiz. %	112.22%	112.98%	113.00%	100.12%	94.84%	99.45%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	1.89	1.34	2.11	2.11	1.56	2.08	2.06	-
P/RPS	1.63	1.83	2.70	2.15	1.75	1.47	1.51	1.28%
YoY %	-10.93%	-32.22%	25.58%	22.86%	19.05%	-2.65%	-	-
Horiz. %	107.95%	121.19%	178.81%	142.38%	115.89%	97.35%	100.00%	-
P/EPS	12.73	37.50	23.05	16.31	19.17	26.84	14.31	-1.93%
YoY %	-66.05%	62.69%	41.32%	-14.92%	-28.58%	87.56%	-	-
Horiz. %	88.96%	262.05%	161.08%	113.98%	133.96%	187.56%	100.00%	-
EY	7.85	2.67	4.34	6.13	5.22	3.73	6.99	1.95%
YoY %	194.01%	-38.48%	-29.20%	17.43%	39.95%	-46.64%	-	-
Horiz. %	112.30%	38.20%	62.09%	87.70%	74.68%	53.36%	100.00%	-
DY	6.35	2.54	4.27	4.74	4.36	6.25	4.85	4.59%
YoY %	150.00%	-40.52%	-9.92%	8.72%	-30.24%	28.87%	-	-
Horiz. %	130.93%	52.37%	88.04%	97.73%	89.90%	128.87%	100.00%	-
P/NAPS	2.95	2.13	3.30	3.52	2.74	2.85	2.61	2.06%
YoY %	38.50%	-35.45%	-6.25%	28.47%	-3.86%	9.20%	-	-
Horiz. %	113.03%	81.61%	126.44%	134.87%	104.98%	109.20%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	22/11/22	23/11/21	26/11/20	25/11/19	27/11/18	28/11/17	29/11/16	-
Price	2.27	1.38	2.20	2.34	1.37	2.01	2.10	-
P/RPS	1.96	1.89	2.82	2.38	1.53	1.42	1.54	4.09%
YoY %	3.70%	-32.98%	18.49%	55.56%	7.75%	-7.79%	-	-
Horiz. %	127.27%	122.73%	183.12%	154.55%	99.35%	92.21%	100.00%	-
P/EPS	15.30	38.62	24.03	18.09	16.84	25.93	14.58	0.80%
YoY %	-60.38%	60.72%	32.84%	7.42%	-35.06%	77.85%	-	-
Horiz. %	104.94%	264.88%	164.81%	124.07%	115.50%	177.85%	100.00%	-
EY	6.54	2.59	4.16	5.53	5.94	3.86	6.86	-0.79%
YoY %	152.51%	-37.74%	-24.77%	-6.90%	53.89%	-43.73%	-	-
Horiz. %	95.34%	37.76%	60.64%	80.61%	86.59%	56.27%	100.00%	-
DY	5.29	2.46	4.09	4.27	4.96	6.47	4.76	1.77%
YoY %	115.04%	-39.85%	-4.22%	-13.91%	-23.34%	35.92%	-	-
Horiz. %	111.13%	51.68%	85.92%	89.71%	104.20%	135.92%	100.00%	-
P/NAPS	3.55	2.19	3.44	3.90	2.40	2.75	2.66	4.92%
YoY %	62.10%	-36.34%	-11.79%	62.50%	-12.73%	3.38%	-	-
Horiz. %	133.46%	82.33%	129.32%	146.62%	90.23%	103.38%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

303

HLIND

HONG LEONG INDUSTRIES BHD

289

MPI

MALAYSIAN PACIFIC INDUSTRIES

283

JCY

JCY INTERNATIONAL BERHAD

182

PBBANK

PUBLIC BANK BHD

129

INARI

INARI AMERTRON BERHAD

103

YTLPOWR

YTL POWER INTERNATIONAL BHD

102

GENM

GENTING MALAYSIA BERHAD

GENTING

GENTING BHD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More