[PWROOT] YoY Cumulative 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
Cumulative Result
Revenue	240,871	155,511	163,592	194,323	176,539	228,880	204,391	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	38,275	10,167	25,311	29,607	19,720	14,050	25,701	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	-7,124	-2,481	-6,100	-3,758	-3,443	-975	-2,219	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	31,151	7,686	19,211	25,849	16,277	13,075	23,482	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	30,886	7,606	19,185	25,618	16,070	12,533	21,636	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	209,720	147,825	144,381	168,474	160,262	215,805	180,909	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	24,973	7,236	18,860	19,804	13,430	21,021	15,025	8.83%
YoY %	245.12%	-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	11.59%	2.84%	7.15%	10.78%	7.14%	5.31%	9.11%	-
YoY %	308.10%	-60.28%	-33.67%	50.98%	34.46%	-41.71%	-	-
Horiz. %	127.22%	31.17%	78.49%	118.33%	78.38%	58.29%	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	57.87	36.53	39.03	49.06	44.69	70.77	68.02	-2.65%
YoY %	58.42%	-6.41%	-20.44%	9.78%	-36.85%	4.04%	-	-
Horiz. %	85.08%	53.70%	57.38%	72.13%	65.70%	104.04%	100.00%	-
EPS	7.40	1.80	4.60	6.50	4.10	3.90	7.20	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	6.00	1.70	4.50	5.00	3.40	6.50	5.00	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	49.57	32.00	33.66	39.99	36.33	47.10	42.06	2.77%
YoY %	54.91%	-4.93%	-15.83%	10.07%	-22.87%	11.98%	-	-
Horiz. %	117.86%	76.08%	80.03%	95.08%	86.38%	111.98%	100.00%	-
EPS	6.36	1.57	3.95	5.27	3.31	2.58	4.45	6.12%
YoY %	305.10%	-60.25%	-25.05%	59.21%	28.29%	-42.02%	-	-
Horiz. %	142.92%	35.28%	88.76%	118.43%	74.38%	57.98%	100.00%	-
DPS	5.14	1.49	3.88	4.08	2.76	4.33	3.09	8.84%
YoY %	244.97%	-61.60%	-4.90%	47.83%	-36.26%	40.13%	-	-
Horiz. %	166.34%	48.22%	125.57%	132.04%	89.32%	140.13%	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	3.27	3.67	5.41	4.30	3.49	2.94	3.03	1.27%
YoY %	-10.90%	-32.16%	25.81%	23.21%	18.71%	-2.97%	-	-
Horiz. %	107.92%	121.12%	178.55%	141.91%	115.18%	97.03%	100.00%	-
P/EPS	25.47	75.00	46.10	32.62	38.35	53.67	28.61	-1.91%
YoY %	-66.04%	62.69%	41.32%	-14.94%	-28.54%	87.59%	-	-
Horiz. %	89.02%	262.15%	161.13%	114.02%	134.04%	187.59%	100.00%	-
EY	3.93	1.33	2.17	3.07	2.61	1.86	3.50	1.94%
YoY %	195.49%	-38.71%	-29.32%	17.62%	40.32%	-46.86%	-	-
Horiz. %	112.29%	38.00%	62.00%	87.71%	74.57%	53.14%	100.00%	-
DY	3.17	1.27	2.13	2.37	2.18	3.13	2.43	4.52%
YoY %	149.61%	-40.38%	-10.13%	8.72%	-30.35%	28.81%	-	-
Horiz. %	130.45%	52.26%	87.65%	97.53%	89.71%	128.81%	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	3.92	3.78	5.64	4.77	3.07	2.84	3.09	4.04%
YoY %	3.70%	-32.98%	18.24%	55.37%	8.10%	-8.09%	-	-
Horiz. %	126.86%	122.33%	182.52%	154.37%	99.35%	91.91%	100.00%	-
P/EPS	30.59	77.24	48.06	36.18	33.68	51.87	29.17	0.79%
YoY %	-60.40%	60.72%	32.84%	7.42%	-35.07%	77.82%	-	-
Horiz. %	104.87%	264.79%	164.76%	124.03%	115.46%	177.82%	100.00%	-
EY	3.27	1.29	2.08	2.76	2.97	1.93	3.43	-0.79%
YoY %	153.49%	-37.98%	-24.64%	-7.07%	53.89%	-43.73%	-	-
Horiz. %	95.34%	37.61%	60.64%	80.47%	86.59%	56.27%	100.00%	-
DY	2.64	1.23	2.05	2.14	2.48	3.23	2.38	1.74%
YoY %	114.63%	-40.00%	-4.21%	-13.71%	-23.22%	35.71%	-	-
Horiz. %	110.92%	51.68%	86.13%	89.92%	104.20%	135.71%	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

296

HLIND

HONG LEONG INDUSTRIES BHD

284

MPI

MALAYSIAN PACIFIC INDUSTRIES

278

JCY

JCY INTERNATIONAL BERHAD

180

PBBANK

PUBLIC BANK BHD

126

YTLPOWR

YTL POWER INTERNATIONAL BHD

105

INARI

INARI AMERTRON BERHAD

100

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