[PWROOT] QoQ Annualized Quarter Result on 31-Mar-2020 [#4]

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Annualized Quarter Result
Revenue	325,594	327,184	335,668	386,099	394,261	388,646	376,912	-9.25%
YoY %	-0.49%	-2.53%	-13.06%	-2.07%	1.44%	3.11%	-	-
Horiz. %	86.38%	86.81%	89.06%	102.44%	104.60%	103.11%	100.00%	-
PBT	44,636	50,622	54,324	62,783	61,464	59,214	53,568	-11.40%
YoY %	-11.82%	-6.81%	-13.47%	2.15%	3.80%	10.54%	-	-
Horiz. %	83.33%	94.50%	101.41%	117.20%	114.74%	110.54%	100.00%	-
Tax	-9,464	-12,200	-11,368	-11,116	-9,168	-7,516	-4,348	67.55%
YoY %	22.43%	-7.32%	-2.27%	-21.25%	-21.98%	-72.86%	-	-
Horiz. %	217.66%	280.59%	261.45%	255.66%	210.86%	172.86%	100.00%	-
NP	35,172	38,422	42,956	51,667	52,296	51,698	49,220	-19.98%
YoY %	-8.46%	-10.55%	-16.86%	-1.20%	1.16%	5.03%	-	-
Horiz. %	71.46%	78.06%	87.27%	104.97%	106.25%	105.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,977	38,370	42,928	51,376	51,602	51,236	48,712	-19.73%
YoY %	-8.84%	-10.62%	-16.44%	-0.44%	0.71%	5.18%	-	-
Horiz. %	71.80%	78.77%	88.13%	105.47%	105.93%	105.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.20%	24.10%	20.93%	17.71%	14.92%	12.69%	8.12%	-
YoY %	-12.03%	15.15%	18.18%	18.70%	17.57%	56.28%	-	-
Horiz. %	261.08%	296.80%	257.76%	218.10%	183.74%	156.28%	100.00%	-
Total Cost	290,422	288,762	292,712	334,432	341,965	336,948	327,692	-7.70%
YoY %	0.57%	-1.35%	-12.47%	-2.20%	1.49%	2.82%	-	-
Horiz. %	88.63%	88.12%	89.33%	102.06%	104.36%	102.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	269,864	268,236	254,399	253,242	267,070	237,658	228,801	11.57%
YoY %	0.61%	5.44%	0.46%	-5.18%	12.38%	3.87%	-	-
Horiz. %	117.95%	117.24%	111.19%	110.68%	116.73%	103.87%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	33,733	37,720	41,032	51,056	45,860	39,609	31,558	4.52%
YoY %	-10.57%	-8.07%	-19.63%	11.33%	15.78%	25.51%	-	-
Horiz. %	106.89%	119.53%	130.02%	161.78%	145.32%	125.51%	100.00%	-
Div Payout %	96.44%	98.31%	95.58%	99.38%	88.87%	77.31%	64.79%	-
YoY %	-1.90%	2.86%	-3.82%	11.83%	14.95%	19.32%	-	-
Horiz. %	148.85%	151.74%	147.52%	153.39%	137.17%	119.32%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	269,864	268,236	254,399	253,242	267,070	237,658	228,801	11.57%
YoY %	0.61%	5.44%	0.46%	-5.18%	12.38%	3.87%	-	-
Horiz. %	117.95%	117.24%	111.19%	110.68%	116.73%	103.87%	100.00%	-
NOSH	424,012	421,827	417,155	410,567	408,814	403,896	402,822	3.46%
YoY %	0.52%	1.12%	1.60%	0.43%	1.22%	0.27%	-	-
Horiz. %	105.26%	104.72%	103.56%	101.92%	101.49%	100.27%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	10.80%	11.74%	12.80%	13.38%	13.26%	13.30%	13.06%	-
YoY %	-8.01%	-8.28%	-4.33%	0.90%	-0.30%	1.84%	-	-
Horiz. %	82.70%	89.89%	98.01%	102.45%	101.53%	101.84%	100.00%	-
ROE	12.96%	14.30%	16.87%	20.29%	19.32%	21.56%	21.29%	-
YoY %	-9.37%	-15.23%	-16.86%	5.02%	-10.39%	1.27%	-	-
Horiz. %	60.87%	67.17%	79.24%	95.30%	90.75%	101.27%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	77.22	78.06	81.81	94.53	97.43	98.12	95.55	-13.18%
YoY %	-1.08%	-4.58%	-13.46%	-2.98%	-0.70%	2.69%	-	-
Horiz. %	80.82%	81.70%	85.62%	98.93%	101.97%	102.69%	100.00%	-
EPS	8.40	9.20	10.40	12.80	12.93	13.00	12.40	-22.77%
YoY %	-8.70%	-11.54%	-18.75%	-1.01%	-0.54%	4.84%	-	-
Horiz. %	67.74%	74.19%	83.87%	103.23%	104.27%	104.84%	100.00%	-
DPS	8.00	9.00	10.00	12.50	11.33	10.00	8.00	0.00%
YoY %	-11.11%	-10.00%	-20.00%	10.33%	13.30%	25.00%	-	-
Horiz. %	100.00%	112.50%	125.00%	156.25%	141.62%	125.00%	100.00%	-
NAPS	0.64	0.64	0.62	0.62	0.66	0.60	0.58	6.75%
YoY %	0.00%	3.23%	0.00%	-6.06%	10.00%	3.45%	-	-
Horiz. %	110.34%	110.34%	106.90%	106.90%	113.79%	103.45%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 410,567
RPS	67.00	67.33	69.08	79.45	81.13	79.98	77.56	-9.25%
YoY %	-0.49%	-2.53%	-13.05%	-2.07%	1.44%	3.12%	-	-
Horiz. %	86.38%	86.81%	89.07%	102.44%	104.60%	103.12%	100.00%	-
EPS	7.20	7.90	8.83	10.57	10.62	10.54	10.02	-19.69%
YoY %	-8.86%	-10.53%	-16.46%	-0.47%	0.76%	5.19%	-	-
Horiz. %	71.86%	78.84%	88.12%	105.49%	105.99%	105.19%	100.00%	-
DPS	6.94	7.76	8.44	10.51	9.44	8.15	6.49	4.54%
YoY %	-10.57%	-8.06%	-19.70%	11.33%	15.83%	25.58%	-	-
Horiz. %	106.93%	119.57%	130.05%	161.94%	145.45%	125.58%	100.00%	-
NAPS	0.5553	0.552	0.5235	0.5211	0.5496	0.4891	0.4708	11.57%
YoY %	0.60%	5.44%	0.46%	-5.19%	12.37%	3.89%	-	-
Horiz. %	117.95%	117.25%	111.19%	110.68%	116.74%	103.89%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	1.97	2.11	2.25	1.90	2.40	2.11	1.53	-
P/RPS	2.55	2.70	2.75	2.01	2.46	2.15	1.60	36.24%
YoY %	-5.56%	-1.82%	36.82%	-18.29%	14.42%	34.37%	-	-
Horiz. %	159.37%	168.75%	171.88%	125.62%	153.75%	134.37%	100.00%	-
P/EPS	23.75	23.05	21.51	15.11	18.82	16.31	12.39	54.00%
YoY %	3.04%	7.16%	42.36%	-19.71%	15.39%	31.64%	-	-
Horiz. %	191.69%	186.04%	173.61%	121.95%	151.90%	131.64%	100.00%	-
EY	4.21	4.34	4.65	6.62	5.31	6.13	8.07	-35.06%
YoY %	-3.00%	-6.67%	-29.76%	24.67%	-13.38%	-24.04%	-	-
Horiz. %	52.17%	53.78%	57.62%	82.03%	65.80%	75.96%	100.00%	-
DY	4.06	4.27	4.44	6.58	4.72	4.74	5.23	-15.46%
YoY %	-4.92%	-3.83%	-32.52%	39.41%	-0.42%	-9.37%	-	-
Horiz. %	77.63%	81.64%	84.89%	125.81%	90.25%	90.63%	100.00%	-
P/NAPS	3.08	3.30	3.63	3.06	3.64	3.52	2.64	10.77%
YoY %	-6.67%	-9.09%	18.63%	-15.93%	3.41%	33.33%	-	-
Horiz. %	116.67%	125.00%	137.50%	115.91%	137.88%	133.33%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	25/02/21	26/11/20	26/08/20	28/05/20	27/02/20	25/11/19	27/08/19	-
Price	1.76	2.20	2.20	2.24	2.30	2.34	1.96	-
P/RPS	2.28	2.82	2.69	2.37	2.36	2.38	2.05	7.31%
YoY %	-19.15%	4.83%	13.50%	0.42%	-0.84%	16.10%	-	-
Horiz. %	111.22%	137.56%	131.22%	115.61%	115.12%	116.10%	100.00%	-
P/EPS	21.22	24.03	21.03	17.81	18.04	18.09	15.87	21.26%
YoY %	-11.69%	14.27%	18.08%	-1.27%	-0.28%	13.99%	-	-
Horiz. %	133.71%	151.42%	132.51%	112.22%	113.67%	113.99%	100.00%	-
EY	4.71	4.16	4.76	5.62	5.54	5.53	6.30	-17.55%
YoY %	13.22%	-12.61%	-15.30%	1.44%	0.18%	-12.22%	-	-
Horiz. %	74.76%	66.03%	75.56%	89.21%	87.94%	87.78%	100.00%	-
DY	4.55	4.09	4.55	5.58	4.93	4.27	4.08	7.50%
YoY %	11.25%	-10.11%	-18.46%	13.18%	15.46%	4.66%	-	-
Horiz. %	111.52%	100.25%	111.52%	136.76%	120.83%	104.66%	100.00%	-
P/NAPS	2.75	3.44	3.55	3.61	3.48	3.90	3.38	-12.79%
YoY %	-20.06%	-3.10%	-1.66%	3.74%	-10.77%	15.38%	-	-
Horiz. %	81.36%	101.78%	105.03%	106.80%	102.96%	115.38%	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