[PWROOT] YoY TTM 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
TTM Result
Revenue	433,270	301,140	355,369	355,796	372,236	424,155	379,007	2.25%
YoY %	43.88%	-15.26%	-0.12%	-4.42%	-12.24%	11.91%	-	-
Horiz. %	114.32%	79.45%	93.76%	93.88%	98.21%	111.91%	100.00%	-
PBT	60,102	19,502	58,487	46,965	16,312	43,109	35,179	9.33%
YoY %	208.18%	-66.66%	24.53%	187.92%	-62.16%	22.54%	-	-
Horiz. %	170.85%	55.44%	166.26%	133.50%	46.37%	122.54%	100.00%	-
Tax	-10,319	-2,944	-13,458	-9,262	-3,047	-6,300	3,652	-
YoY %	-250.51%	78.12%	-45.30%	-203.97%	51.63%	-272.51%	-	-
Horiz. %	-282.56%	-80.61%	-368.51%	-253.61%	-83.43%	-172.51%	100.00%	-
NP	49,783	16,558	45,029	37,703	13,265	36,809	38,831	4.22%
YoY %	200.66%	-63.23%	19.43%	184.23%	-63.96%	-5.21%	-	-
Horiz. %	128.20%	42.64%	115.96%	97.10%	34.16%	94.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,480	16,523	44,943	37,556	12,973	34,423	36,257	5.31%
YoY %	199.46%	-63.24%	19.67%	189.49%	-62.31%	-5.06%	-	-
Horiz. %	136.47%	45.57%	123.96%	103.58%	35.78%	94.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.17%	15.10%	23.01%	19.72%	18.68%	14.61%	-10.38%	-
YoY %	13.71%	-34.38%	16.68%	5.57%	27.86%	240.75%	-	-
Horiz. %	-165.41%	-145.47%	-221.68%	-189.98%	-179.96%	-140.75%	100.00%	-
Total Cost	383,487	284,582	310,340	318,093	358,971	387,346	340,176	2.01%
YoY %	34.75%	-8.30%	-2.44%	-11.39%	-7.33%	13.87%	-	-
Horiz. %	112.73%	83.66%	91.23%	93.51%	105.53%	113.87%	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	40,519	15,662	49,141	37,958	21,918	41,204	29,914	5.18%
YoY %	158.71%	-68.13%	29.46%	73.18%	-46.81%	37.74%	-	-
Horiz. %	135.45%	52.36%	164.27%	126.89%	73.27%	137.74%	100.00%	-
Div Payout %	81.89%	94.79%	109.34%	101.07%	168.96%	119.70%	82.51%	-
YoY %	-13.61%	-13.31%	8.18%	-40.18%	41.15%	45.07%	-	-
Horiz. %	99.25%	114.88%	132.52%	122.49%	204.78%	145.07%	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	11.49%	5.50%	12.67%	10.60%	3.56%	8.68%	10.25%	-
YoY %	108.91%	-56.59%	19.53%	197.75%	-58.99%	-15.32%	-	-
Horiz. %	112.10%	53.66%	123.61%	103.41%	34.73%	84.68%	100.00%	-
ROE	18.57%	6.16%	16.76%	15.80%	5.76%	14.58%	15.38%	-
YoY %	201.46%	-63.25%	6.08%	174.31%	-60.49%	-5.20%	-	-
Horiz. %	120.74%	40.05%	108.97%	102.73%	37.45%	94.80%	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	104.10	70.74	84.79	89.83	94.24	131.15	127.04	-3.26%
YoY %	47.16%	-16.57%	-5.61%	-4.68%	-28.14%	3.24%	-	-
Horiz. %	81.94%	55.68%	66.74%	70.71%	74.18%	103.24%	100.00%	-
EPS	11.89	3.88	10.72	9.48	3.28	10.64	12.15	-0.35%
YoY %	206.44%	-63.81%	13.08%	189.02%	-69.17%	-12.43%	-	-
Horiz. %	97.86%	31.93%	88.23%	78.02%	27.00%	87.57%	100.00%	-
DPS	9.70	3.70	11.72	9.60	5.55	12.74	10.00	-0.50%
YoY %	162.16%	-68.43%	22.08%	72.97%	-56.44%	27.40%	-	-
Horiz. %	97.00%	37.00%	117.20%	96.00%	55.50%	127.40%	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	89.16	61.97	73.13	73.22	76.60	87.28	77.99	2.25%
YoY %	43.88%	-15.26%	-0.12%	-4.41%	-12.24%	11.91%	-	-
Horiz. %	114.32%	79.46%	93.77%	93.88%	98.22%	111.91%	100.00%	-
EPS	10.18	3.40	9.25	7.73	2.67	7.08	7.46	5.31%
YoY %	199.41%	-63.24%	19.66%	189.51%	-62.29%	-5.09%	-	-
Horiz. %	136.46%	45.58%	123.99%	103.62%	35.79%	94.91%	100.00%	-
DPS	8.34	3.22	10.11	7.81	4.51	8.48	6.16	5.17%
YoY %	159.01%	-68.15%	29.45%	73.17%	-46.82%	37.66%	-	-
Horiz. %	135.39%	52.27%	164.12%	126.79%	73.21%	137.66%	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	1.82	1.89	2.49	2.35	1.66	1.59	1.62	1.95%
YoY %	-3.70%	-24.10%	5.96%	41.57%	4.40%	-1.85%	-	-
Horiz. %	112.35%	116.67%	153.70%	145.06%	102.47%	98.15%	100.00%	-
P/EPS	15.90	34.52	19.68	22.25	47.50	19.54	16.95	-1.05%
YoY %	-53.94%	75.41%	-11.55%	-53.16%	143.09%	15.28%	-	-
Horiz. %	93.81%	203.66%	116.11%	131.27%	280.24%	115.28%	100.00%	-
EY	6.29	2.90	5.08	4.49	2.11	5.12	5.90	1.07%
YoY %	116.90%	-42.91%	13.14%	112.80%	-58.79%	-13.22%	-	-
Horiz. %	106.61%	49.15%	86.10%	76.10%	35.76%	86.78%	100.00%	-
DY	5.13	2.76	5.56	4.55	3.56	6.13	4.85	0.93%
YoY %	85.87%	-50.36%	22.20%	27.81%	-41.92%	26.39%	-	-
Horiz. %	105.77%	56.91%	114.64%	93.81%	73.40%	126.39%	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	2.18	1.95	2.59	2.61	1.45	1.53	1.65	4.74%
YoY %	11.79%	-24.71%	-0.77%	80.00%	-5.23%	-7.27%	-	-
Horiz. %	132.12%	118.18%	156.97%	158.18%	87.88%	92.73%	100.00%	-
P/EPS	19.10	35.55	20.52	24.68	41.71	18.88	17.28	1.68%
YoY %	-46.27%	73.25%	-16.86%	-40.83%	120.92%	9.26%	-	-
Horiz. %	110.53%	205.73%	118.75%	142.82%	241.38%	109.26%	100.00%	-
EY	5.24	2.81	4.87	4.05	2.40	5.30	5.79	-1.64%
YoY %	86.48%	-42.30%	20.25%	68.75%	-54.72%	-8.46%	-	-
Horiz. %	90.50%	48.53%	84.11%	69.95%	41.45%	91.54%	100.00%	-
DY	4.27	2.68	5.33	4.10	4.05	6.34	4.76	-1.79%
YoY %	59.33%	-49.72%	30.00%	1.23%	-36.12%	33.19%	-	-
Horiz. %	89.71%	56.30%	111.97%	86.13%	85.08%	133.19%	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