[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 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

278

HLIND

HONG LEONG INDUSTRIES BHD

273

MPI

MALAYSIAN PACIFIC INDUSTRIES

256

JCY

JCY INTERNATIONAL BERHAD

155

PBBANK

PUBLIC BANK BHD

100

INARI

INARI AMERTRON BERHAD

GENTING

GENTING BHD

YTLPOWR

YTL POWER INTERNATIONAL BHD

K-ONE TECHNOLOGY BHD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

INIX-OR

0.02

0.00

141,839,900

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

EDUSPEC-OR

0.005

0.00

75,002,700

HUBLINE

0.065

+0.005

65,800,800

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