[PWROOT] YoY TTM Result on 30-Jun-2020 [#1]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	460,641	385,313	299,984	375,788	342,994	404,597	403,817	2.21%
YoY %	19.55%	28.44%	-20.17%	9.56%	-15.23%	0.19%	-	-
Horiz. %	114.07%	95.42%	74.29%	93.06%	84.94%	100.19%	100.00%	-
PBT	71,286	47,218	24,282	62,972	39,666	18,284	46,466	7.39%
YoY %	50.97%	94.46%	-61.44%	58.76%	116.94%	-60.65%	-	-
Horiz. %	153.42%	101.62%	52.26%	135.52%	85.37%	39.35%	100.00%	-
Tax	-11,086	-7,614	-4,894	-12,871	-8,491	-2,048	-6,497	9.30%
YoY %	-45.60%	-55.58%	61.98%	-51.58%	-314.60%	68.48%	-	-
Horiz. %	170.63%	117.19%	75.33%	198.11%	130.69%	31.52%	100.00%	-
NP	60,200	39,604	19,388	50,101	31,175	16,236	39,969	7.06%
YoY %	52.00%	104.27%	-61.30%	60.71%	92.01%	-59.38%	-	-
Horiz. %	150.62%	99.09%	48.51%	125.35%	78.00%	40.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,375	39,456	19,378	49,930	31,046	15,754	36,944	8.22%
YoY %	50.48%	103.61%	-61.19%	60.83%	97.07%	-57.36%	-	-
Horiz. %	160.72%	106.80%	52.45%	135.15%	84.04%	42.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.55%	16.13%	20.15%	20.44%	21.41%	11.20%	13.98%	-
YoY %	-3.60%	-19.95%	-1.42%	-4.53%	91.16%	-19.89%	-	-
Horiz. %	111.23%	115.38%	144.13%	146.21%	153.15%	80.11%	100.00%	-
Total Cost	400,441	345,709	280,596	325,687	311,819	388,361	363,848	1.60%
YoY %	15.83%	23.21%	-13.84%	4.45%	-19.71%	6.74%	-	-
Horiz. %	110.06%	95.01%	77.12%	89.51%	85.70%	106.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	325,225	262,924	266,622	254,399	228,801	213,576	241,437	5.08%
YoY %	23.70%	-1.39%	4.80%	11.19%	7.13%	-11.54%	-	-
Horiz. %	134.70%	108.90%	110.43%	105.37%	94.77%	88.46%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	47,765	33,140	18,936	52,642	32,790	23,288	40,578	2.75%
YoY %	44.13%	75.01%	-64.03%	60.54%	40.80%	-42.61%	-	-
Horiz. %	117.71%	81.67%	46.67%	129.73%	80.81%	57.39%	100.00%	-
Div Payout %	80.45%	83.99%	97.72%	105.43%	105.62%	147.83%	109.84%	-
YoY %	-4.21%	-14.05%	-7.31%	-0.18%	-28.55%	34.59%	-	-
Horiz. %	73.24%	76.47%	88.97%	95.99%	96.16%	134.59%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	325,225	262,924	266,622	254,399	228,801	213,576	241,437	5.08%
YoY %	23.70%	-1.39%	4.80%	11.19%	7.13%	-11.54%	-	-
Horiz. %	134.70%	108.90%	110.43%	105.37%	94.77%	88.46%	100.00%	-
NOSH	479,115	437,578	425,017	417,155	402,822	330,359	313,555	7.31%
YoY %	9.49%	2.96%	1.88%	3.56%	21.93%	5.36%	-	-
Horiz. %	152.80%	139.55%	135.55%	133.04%	128.47%	105.36%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	13.07%	10.28%	6.46%	13.33%	9.09%	4.01%	9.90%	-
YoY %	27.14%	59.13%	-51.54%	46.64%	126.68%	-59.49%	-	-
Horiz. %	132.02%	103.84%	65.25%	134.65%	91.82%	40.51%	100.00%	-
ROE	18.26%	15.01%	7.27%	19.63%	13.57%	7.38%	15.30%	-
YoY %	21.65%	106.46%	-62.96%	44.66%	83.88%	-51.76%	-	-
Horiz. %	119.35%	98.10%	47.52%	128.30%	88.69%	48.24%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	104.81	92.33	70.88	91.58	86.95	125.03	128.79	-3.37%
YoY %	13.52%	30.26%	-22.60%	5.32%	-30.46%	-2.92%	-	-
Horiz. %	81.38%	71.69%	55.04%	71.11%	67.51%	97.08%	100.00%	-
EPS	13.51	9.45	4.58	12.17	7.87	4.87	11.78	2.30%
YoY %	42.96%	106.33%	-62.37%	54.64%	61.60%	-58.66%	-	-
Horiz. %	114.69%	80.22%	38.88%	103.31%	66.81%	41.34%	100.00%	-
DPS	10.87	7.94	4.50	12.83	8.30	7.20	12.94	-2.86%
YoY %	36.90%	76.44%	-64.93%	54.58%	15.28%	-44.36%	-	-
Horiz. %	84.00%	61.36%	34.78%	99.15%	64.14%	55.64%	100.00%	-
NAPS	0.74	0.63	0.63	0.62	0.58	0.66	0.77	-0.65%
YoY %	17.46%	0.00%	1.61%	6.90%	-12.12%	-14.29%	-	-
Horiz. %	96.10%	81.82%	81.82%	80.52%	75.32%	85.71%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 417,155
RPS	94.79	79.29	61.73	77.33	70.58	83.26	83.10	2.21%
YoY %	19.55%	28.45%	-20.17%	9.56%	-15.23%	0.19%	-	-
Horiz. %	114.07%	95.42%	74.28%	93.06%	84.93%	100.19%	100.00%	-
EPS	12.22	8.12	3.99	10.27	6.39	3.24	7.60	8.23%
YoY %	50.49%	103.51%	-61.15%	60.72%	97.22%	-57.37%	-	-
Horiz. %	160.79%	106.84%	52.50%	135.13%	84.08%	42.63%	100.00%	-
DPS	9.83	6.82	3.90	10.83	6.75	4.79	8.35	2.75%
YoY %	44.13%	74.87%	-63.99%	60.44%	40.92%	-42.63%	-	-
Horiz. %	117.72%	81.68%	46.71%	129.70%	80.84%	57.37%	100.00%	-
NAPS	0.6693	0.5411	0.5487	0.5235	0.4708	0.4395	0.4968	5.09%
YoY %	23.69%	-1.39%	4.81%	11.19%	7.12%	-11.53%	-	-
Horiz. %	134.72%	108.92%	110.45%	105.37%	94.77%	88.47%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	2.07	1.67	1.32	2.25	1.53	1.77	2.39	-
P/RPS	1.97	1.81	1.86	2.46	1.76	1.42	1.86	0.96%
YoY %	8.84%	-2.69%	-24.39%	39.77%	23.94%	-23.66%	-	-
Horiz. %	105.91%	97.31%	100.00%	132.26%	94.62%	76.34%	100.00%	-
P/EPS	15.32	17.66	28.83	18.49	19.44	36.36	20.28	-4.56%
YoY %	-13.25%	-38.74%	55.92%	-4.89%	-46.53%	79.29%	-	-
Horiz. %	75.54%	87.08%	142.16%	91.17%	95.86%	179.29%	100.00%	-
EY	6.53	5.66	3.47	5.41	5.14	2.75	4.93	4.79%
YoY %	15.37%	63.11%	-35.86%	5.25%	86.91%	-44.22%	-	-
Horiz. %	132.45%	114.81%	70.39%	109.74%	104.26%	55.78%	100.00%	-
DY	5.25	4.76	3.41	5.70	5.42	4.07	5.41	-0.49%
YoY %	10.29%	39.59%	-40.18%	5.17%	33.17%	-24.77%	-	-
Horiz. %	97.04%	87.99%	63.03%	105.36%	100.18%	75.23%	100.00%	-
P/NAPS	2.80	2.65	2.10	3.63	2.64	2.68	3.10	-1.68%
YoY %	5.66%	26.19%	-42.15%	37.50%	-1.49%	-13.55%	-	-
Horiz. %	90.32%	85.48%	67.74%	117.10%	85.16%	86.45%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/23	29/08/22	27/08/21	26/08/20	27/08/19	28/08/18	29/08/17	-
Price	2.14	1.88	1.35	2.20	1.96	1.54	2.05	-
P/RPS	2.04	2.04	1.90	2.40	2.25	1.23	1.59	4.23%
YoY %	0.00%	7.37%	-20.83%	6.67%	82.93%	-22.64%	-	-
Horiz. %	128.30%	128.30%	119.50%	150.94%	141.51%	77.36%	100.00%	-
P/EPS	15.84	19.89	29.48	18.08	24.90	31.63	17.40	-1.55%
YoY %	-20.36%	-32.53%	63.05%	-27.39%	-21.28%	81.78%	-	-
Horiz. %	91.03%	114.31%	169.43%	103.91%	143.10%	181.78%	100.00%	-
EY	6.31	5.03	3.39	5.53	4.02	3.16	5.75	1.56%
YoY %	25.45%	48.38%	-38.70%	37.56%	27.22%	-45.04%	-	-
Horiz. %	109.74%	87.48%	58.96%	96.17%	69.91%	54.96%	100.00%	-
DY	5.08	4.22	3.33	5.83	4.23	4.68	6.31	-3.54%
YoY %	20.38%	26.73%	-42.88%	37.83%	-9.62%	-25.83%	-	-
Horiz. %	80.51%	66.88%	52.77%	92.39%	67.04%	74.17%	100.00%	-
P/NAPS	2.89	2.98	2.14	3.55	3.38	2.33	2.66	1.39%
YoY %	-3.02%	39.25%	-39.72%	5.03%	45.06%	-12.41%	-	-
Horiz. %	108.65%	112.03%	80.45%	133.46%	127.07%	87.59%	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