[PWROOT] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Annualized Quarter Result
Revenue	327,184	335,668	386,099	394,261	388,646	376,912	338,012	-2.14%
YoY %	-2.53%	-13.06%	-2.07%	1.44%	3.11%	11.51%	-	-
Horiz. %	96.80%	99.31%	114.23%	116.64%	114.98%	111.51%	100.00%	-
PBT	50,622	54,324	62,783	61,464	59,214	53,568	37,078	22.99%
YoY %	-6.81%	-13.47%	2.15%	3.80%	10.54%	44.47%	-	-
Horiz. %	136.53%	146.51%	169.33%	165.77%	159.70%	144.47%	100.00%	-
Tax	-12,200	-11,368	-11,116	-9,168	-7,516	-4,348	-8,947	22.89%
YoY %	-7.32%	-2.27%	-21.25%	-21.98%	-72.86%	51.40%	-	-
Horiz. %	136.36%	127.06%	124.24%	102.47%	84.01%	48.60%	100.00%	-
NP	38,422	42,956	51,667	52,296	51,698	49,220	28,131	23.03%
YoY %	-10.55%	-16.86%	-1.20%	1.16%	5.03%	74.97%	-	-
Horiz. %	136.58%	152.70%	183.67%	185.90%	183.78%	174.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,370	42,928	51,376	51,602	51,236	48,712	28,008	23.27%
YoY %	-10.62%	-16.44%	-0.44%	0.71%	5.18%	73.92%	-	-
Horiz. %	137.00%	153.27%	183.43%	184.24%	182.93%	173.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.10%	20.93%	17.71%	14.92%	12.69%	8.12%	24.13%	-
YoY %	15.15%	18.18%	18.70%	17.57%	56.28%	-66.35%	-	-
Horiz. %	99.88%	86.74%	73.39%	61.83%	52.59%	33.65%	100.00%	-
Total Cost	288,762	292,712	334,432	341,965	336,948	327,692	309,881	-4.58%
YoY %	-1.35%	-12.47%	-2.20%	1.49%	2.82%	5.75%	-	-
Horiz. %	93.18%	94.46%	107.92%	110.35%	108.73%	105.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	268,236	254,399	253,242	267,070	237,658	228,801	213,491	16.38%
YoY %	5.44%	0.46%	-5.18%	12.38%	3.87%	7.17%	-	-
Horiz. %	125.64%	119.16%	118.62%	125.10%	111.32%	107.17%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	37,720	41,032	51,056	45,860	39,609	31,558	31,628	12.42%
YoY %	-8.07%	-19.63%	11.33%	15.78%	25.51%	-0.22%	-	-
Horiz. %	119.26%	129.73%	161.43%	145.00%	125.23%	99.78%	100.00%	-
Div Payout %	98.31%	95.58%	99.38%	88.87%	77.31%	64.79%	112.93%	-
YoY %	2.86%	-3.82%	11.83%	14.95%	19.32%	-42.63%	-	-
Horiz. %	87.05%	84.64%	88.00%	78.69%	68.46%	57.37%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	268,236	254,399	253,242	267,070	237,658	228,801	213,491	16.38%
YoY %	5.44%	0.46%	-5.18%	12.38%	3.87%	7.17%	-	-
Horiz. %	125.64%	119.16%	118.62%	125.10%	111.32%	107.17%	100.00%	-
NOSH	421,827	417,155	410,567	408,814	403,896	402,822	402,348	3.19%
YoY %	1.12%	1.60%	0.43%	1.22%	0.27%	0.12%	-	-
Horiz. %	104.84%	103.68%	102.04%	101.61%	100.38%	100.12%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	11.74%	12.80%	13.38%	13.26%	13.30%	13.06%	8.32%	-
YoY %	-8.28%	-4.33%	0.90%	-0.30%	1.84%	56.97%	-	-
Horiz. %	141.11%	153.85%	160.82%	159.38%	159.86%	156.97%	100.00%	-
ROE	14.30%	16.87%	20.29%	19.32%	21.56%	21.29%	13.12%	-
YoY %	-15.23%	-16.86%	5.02%	-10.39%	1.27%	62.27%	-	-
Horiz. %	108.99%	128.58%	154.65%	147.26%	164.33%	162.27%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	78.06	81.81	94.53	97.43	98.12	95.55	85.50	-5.87%
YoY %	-4.58%	-13.46%	-2.98%	-0.70%	2.69%	11.75%	-	-
Horiz. %	91.30%	95.68%	110.56%	113.95%	114.76%	111.75%	100.00%	-
EPS	9.20	10.40	12.80	12.93	13.00	12.40	7.10	18.79%
YoY %	-11.54%	-18.75%	-1.01%	-0.54%	4.84%	74.65%	-	-
Horiz. %	129.58%	146.48%	180.28%	182.11%	183.10%	174.65%	100.00%	-
DPS	9.00	10.00	12.50	11.33	10.00	8.00	8.00	8.14%
YoY %	-10.00%	-20.00%	10.33%	13.30%	25.00%	0.00%	-	-
Horiz. %	112.50%	125.00%	156.25%	141.62%	125.00%	100.00%	100.00%	-
NAPS	0.64	0.62	0.62	0.66	0.60	0.58	0.54	11.95%
YoY %	3.23%	0.00%	-6.06%	10.00%	3.45%	7.41%	-	-
Horiz. %	118.52%	114.81%	114.81%	122.22%	111.11%	107.41%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 408,814
RPS	67.33	69.08	79.45	81.13	79.98	77.56	69.56	-2.14%
YoY %	-2.53%	-13.05%	-2.07%	1.44%	3.12%	11.50%	-	-
Horiz. %	96.79%	99.31%	114.22%	116.63%	114.98%	111.50%	100.00%	-
EPS	7.90	8.83	10.57	10.62	10.54	10.02	5.76	23.37%
YoY %	-10.53%	-16.46%	-0.47%	0.76%	5.19%	73.96%	-	-
Horiz. %	137.15%	153.30%	183.51%	184.38%	182.99%	173.96%	100.00%	-
DPS	7.76	8.44	10.51	9.44	8.15	6.49	6.51	12.38%
YoY %	-8.06%	-19.70%	11.33%	15.83%	25.58%	-0.31%	-	-
Horiz. %	119.20%	129.65%	161.44%	145.01%	125.19%	99.69%	100.00%	-
NAPS	0.552	0.5235	0.5211	0.5496	0.4891	0.4708	0.4393	16.39%
YoY %	5.44%	0.46%	-5.19%	12.37%	3.89%	7.17%	-	-
Horiz. %	125.65%	119.17%	118.62%	125.11%	111.34%	107.17%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	2.11	2.25	1.90	2.40	2.11	1.53	1.27	-
P/RPS	2.70	2.75	2.01	2.46	2.15	1.60	1.49	48.47%
YoY %	-1.82%	36.82%	-18.29%	14.42%	34.37%	7.38%	-	-
Horiz. %	181.21%	184.56%	134.90%	165.10%	144.30%	107.38%	100.00%	-
P/EPS	23.05	21.51	15.11	18.82	16.31	12.39	17.93	18.17%
YoY %	7.16%	42.36%	-19.71%	15.39%	31.64%	-30.90%	-	-
Horiz. %	128.56%	119.97%	84.27%	104.96%	90.96%	69.10%	100.00%	-
EY	4.34	4.65	6.62	5.31	6.13	8.07	5.58	-15.38%
YoY %	-6.67%	-29.76%	24.67%	-13.38%	-24.04%	44.62%	-	-
Horiz. %	77.78%	83.33%	118.64%	95.16%	109.86%	144.62%	100.00%	-
DY	4.27	4.44	6.58	4.72	4.74	5.23	6.30	-22.78%
YoY %	-3.83%	-32.52%	39.41%	-0.42%	-9.37%	-16.98%	-	-
Horiz. %	67.78%	70.48%	104.44%	74.92%	75.24%	83.02%	100.00%	-
P/NAPS	3.30	3.63	3.06	3.64	3.52	2.64	2.35	25.32%
YoY %	-9.09%	18.63%	-15.93%	3.41%	33.33%	12.34%	-	-
Horiz. %	140.43%	154.47%	130.21%	154.89%	149.79%	112.34%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	26/08/20	28/05/20	27/02/20	25/11/19	27/08/19	28/05/19	-
Price	2.20	2.20	2.24	2.30	2.34	1.96	1.34	-
P/RPS	2.82	2.69	2.37	2.36	2.38	2.05	1.57	47.60%
YoY %	4.83%	13.50%	0.42%	-0.84%	16.10%	30.57%	-	-
Horiz. %	179.62%	171.34%	150.96%	150.32%	151.59%	130.57%	100.00%	-
P/EPS	24.03	21.03	17.81	18.04	18.09	15.87	18.92	17.22%
YoY %	14.27%	18.08%	-1.27%	-0.28%	13.99%	-16.12%	-	-
Horiz. %	127.01%	111.15%	94.13%	95.35%	95.61%	83.88%	100.00%	-
EY	4.16	4.76	5.62	5.54	5.53	6.30	5.29	-14.76%
YoY %	-12.61%	-15.30%	1.44%	0.18%	-12.22%	19.09%	-	-
Horiz. %	78.64%	89.98%	106.24%	104.73%	104.54%	119.09%	100.00%	-
DY	4.09	4.55	5.58	4.93	4.27	4.08	5.97	-22.23%
YoY %	-10.11%	-18.46%	13.18%	15.46%	4.66%	-31.66%	-	-
Horiz. %	68.51%	76.21%	93.47%	82.58%	71.52%	68.34%	100.00%	-
P/NAPS	3.44	3.55	3.61	3.48	3.90	3.38	2.48	24.30%
YoY %	-3.10%	-1.66%	3.74%	-10.77%	15.38%	36.29%	-	-
Horiz. %	138.71%	143.15%	145.56%	140.32%	157.26%	136.29%	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