[PWROOT] YoY 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
Quarter Result
Revenue	128,789	80,832	79,676	100,095	87,293	119,654	99,316	4.42%
YoY %	59.33%	1.45%	-20.40%	14.67%	-27.05%	20.48%	-	-
Horiz. %	129.68%	81.39%	80.22%	100.78%	87.89%	120.48%	100.00%	-
PBT	19,834	6,950	11,730	16,215	8,916	10,888	14,245	5.66%
YoY %	185.38%	-40.75%	-27.66%	81.86%	-18.11%	-23.57%	-	-
Horiz. %	139.23%	48.79%	82.34%	113.83%	62.59%	76.43%	100.00%	-
Tax	-4,013	-1,308	-3,258	-2,671	-1,900	-901	-1,098	24.09%
YoY %	-206.80%	59.85%	-21.98%	-40.58%	-110.88%	17.94%	-	-
Horiz. %	365.48%	119.13%	296.72%	243.26%	173.04%	82.06%	100.00%	-
NP	15,821	5,642	8,472	13,544	7,016	9,987	13,147	3.13%
YoY %	180.41%	-33.40%	-37.45%	93.04%	-29.75%	-24.04%	-	-
Horiz. %	120.34%	42.91%	64.44%	103.02%	53.37%	75.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,622	5,598	8,453	13,440	6,930	9,711	12,232	4.15%
YoY %	179.06%	-33.77%	-37.11%	93.94%	-28.64%	-20.61%	-	-
Horiz. %	127.71%	45.77%	69.11%	109.88%	56.65%	79.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.23%	18.82%	27.77%	16.47%	21.31%	8.28%	7.71%	-
YoY %	7.49%	-32.23%	68.61%	-22.71%	157.37%	7.39%	-	-
Horiz. %	262.39%	244.10%	360.18%	213.62%	276.39%	107.39%	100.00%	-
Total Cost	112,968	75,190	71,204	86,551	80,277	109,667	86,169	4.61%
YoY %	50.24%	5.60%	-17.73%	7.82%	-26.80%	27.27%	-	-
Horiz. %	131.10%	87.26%	82.63%	100.44%	93.16%	127.27%	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	235,689	2.06%
YoY %	-0.67%	-0.02%	12.87%	5.55%	-4.63%	0.17%	-	-
Horiz. %	113.02%	113.79%	113.81%	100.84%	95.53%	100.17%	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	12,486	5,108	8,382	11,882	6,715	8,085	7,458	8.96%
YoY %	144.44%	-39.06%	-29.46%	76.95%	-16.94%	8.41%	-	-
Horiz. %	167.42%	68.49%	112.39%	159.32%	90.04%	108.41%	100.00%	-
Div Payout %	79.93%	91.25%	99.16%	88.41%	96.90%	83.26%	60.98%	-
YoY %	-12.41%	-7.98%	12.16%	-8.76%	16.38%	36.54%	-	-
Horiz. %	131.08%	149.64%	162.61%	144.98%	158.90%	136.54%	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	235,689	2.06%
YoY %	-0.67%	-0.02%	12.87%	5.55%	-4.63%	0.17%	-	-
Horiz. %	113.02%	113.79%	113.81%	100.84%	95.53%	100.17%	100.00%	-
NOSH	438,753	428,041	421,827	403,896	401,929	330,108	298,341	6.63%
YoY %	2.50%	1.47%	4.44%	0.49%	21.76%	10.65%	-	-
Horiz. %	147.06%	143.47%	141.39%	135.38%	134.72%	110.65%	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	12.28%	6.98%	10.63%	13.53%	8.04%	8.35%	13.24%	-
YoY %	75.93%	-34.34%	-21.43%	68.28%	-3.71%	-36.93%	-	-
Horiz. %	92.75%	52.72%	80.29%	102.19%	60.73%	63.07%	100.00%	-
ROE	5.86%	2.09%	3.15%	5.66%	3.08%	4.11%	5.19%	-
YoY %	180.38%	-33.65%	-44.35%	83.77%	-25.06%	-20.81%	-	-
Horiz. %	112.91%	40.27%	60.69%	109.06%	59.34%	79.19%	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	30.94	18.99	19.01	25.27	22.10	37.00	33.29	-1.21%
YoY %	62.93%	-0.11%	-24.77%	14.34%	-40.27%	11.14%	-	-
Horiz. %	92.94%	57.04%	57.10%	75.91%	66.39%	111.14%	100.00%	-
EPS	3.70	1.30	2.00	3.40	1.80	3.00	4.10	-1.69%
YoY %	184.62%	-35.00%	-41.18%	88.89%	-40.00%	-26.83%	-	-
Horiz. %	90.24%	31.71%	48.78%	82.93%	43.90%	73.17%	100.00%	-
DPS	3.00	1.20	2.00	3.00	1.70	2.50	2.50	3.08%
YoY %	150.00%	-40.00%	-33.33%	76.47%	-32.00%	0.00%	-	-
Horiz. %	120.00%	48.00%	80.00%	120.00%	68.00%	100.00%	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	26.50	16.63	16.40	20.60	17.96	24.62	20.44	4.42%
YoY %	59.35%	1.40%	-20.39%	14.70%	-27.05%	20.45%	-	-
Horiz. %	129.65%	81.36%	80.23%	100.78%	87.87%	120.45%	100.00%	-
EPS	3.21	1.15	1.74	2.77	1.43	2.00	2.52	4.11%
YoY %	179.13%	-33.91%	-37.18%	93.71%	-28.50%	-20.63%	-	-
Horiz. %	127.38%	45.63%	69.05%	109.92%	56.75%	79.37%	100.00%	-
DPS	2.57	1.05	1.72	2.45	1.38	1.66	1.53	9.02%
YoY %	144.76%	-38.95%	-29.80%	77.54%	-16.87%	8.50%	-	-
Horiz. %	167.97%	68.63%	112.42%	160.13%	90.20%	108.50%	100.00%	-
NAPS	0.5482	0.5519	0.552	0.4891	0.4633	0.4858	0.485	2.06%
YoY %	-0.67%	-0.02%	12.86%	5.57%	-4.63%	0.16%	-	-
Horiz. %	113.03%	113.79%	113.81%	100.85%	95.53%	100.16%	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	6.11	7.06	11.10	8.35	7.06	5.62	6.19	-0.21%
YoY %	-13.46%	-36.40%	32.93%	18.27%	25.62%	-9.21%	-	-
Horiz. %	98.71%	114.05%	179.32%	134.89%	114.05%	90.79%	100.00%	-
P/EPS	50.36	101.90	104.62	62.19	88.92	69.27	50.24	0.03%
YoY %	-50.58%	-2.60%	68.23%	-30.06%	28.37%	37.88%	-	-
Horiz. %	100.24%	202.83%	208.24%	123.79%	176.99%	137.88%	100.00%	-
EY	1.99	0.98	0.96	1.61	1.12	1.44	1.99	0.00%
YoY %	103.06%	2.08%	-40.37%	43.75%	-22.22%	-27.64%	-	-
Horiz. %	100.00%	49.25%	48.24%	80.90%	56.28%	72.36%	100.00%	-
DY	1.59	0.90	0.95	1.42	1.09	1.20	1.21	4.65%
YoY %	76.67%	-5.26%	-33.10%	30.28%	-9.17%	-0.83%	-	-
Horiz. %	131.40%	74.38%	78.51%	117.36%	90.08%	99.17%	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	7.34	7.27	11.57	9.26	6.20	5.43	6.31	2.55%
YoY %	0.96%	-37.17%	24.95%	49.35%	14.18%	-13.95%	-	-
Horiz. %	116.32%	115.21%	183.36%	146.75%	98.26%	86.05%	100.00%	-
P/EPS	60.48	104.94	109.08	68.96	78.09	66.94	51.22	2.80%
YoY %	-42.37%	-3.80%	58.18%	-11.69%	16.66%	30.69%	-	-
Horiz. %	118.08%	204.88%	212.96%	134.63%	152.46%	130.69%	100.00%	-
EY	1.65	0.95	0.92	1.45	1.28	1.49	1.95	-2.74%
YoY %	73.68%	3.26%	-36.55%	13.28%	-14.09%	-23.59%	-	-
Horiz. %	84.62%	48.72%	47.18%	74.36%	65.64%	76.41%	100.00%	-
DY	1.32	0.87	0.91	1.28	1.24	1.24	1.19	1.74%
YoY %	51.72%	-4.40%	-28.91%	3.23%	0.00%	4.20%	-	-
Horiz. %	110.92%	73.11%	76.47%	107.56%	104.20%	104.20%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos