[PWROOT] YoY Annualized Quarter 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
Annualized Quarter Result
Revenue	449,652	448,328	298,716	335,668	376,912	356,984	436,904	0.48%
YoY %	0.30%	50.09%	-11.01%	-10.94%	5.58%	-18.29%	-	-
Horiz. %	102.92%	102.61%	68.37%	76.83%	86.27%	81.71%	100.00%	-
PBT	74,668	73,764	12,868	54,324	53,568	43,216	12,648	34.41%
YoY %	1.23%	473.24%	-76.31%	1.41%	23.95%	241.68%	-	-
Horiz. %	590.35%	583.21%	101.74%	429.51%	423.53%	341.68%	100.00%	-
Tax	-12,728	-12,444	-4,692	-11,368	-4,348	-6,172	-296	87.12%
YoY %	-2.28%	-165.22%	58.73%	-161.45%	29.55%	-1,985.14%	-	-
Horiz. %	4,300.00%	4,204.05%	1,585.14%	3,840.54%	1,468.92%	2,085.14%	100.00%	-
NP	61,940	61,320	8,176	42,956	49,220	37,044	12,352	30.81%
YoY %	1.01%	650.00%	-80.97%	-12.73%	32.87%	199.90%	-	-
Horiz. %	501.46%	496.44%	66.19%	347.77%	398.48%	299.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,144	61,056	8,032	42,928	48,712	36,560	11,288	32.50%
YoY %	0.14%	660.16%	-81.29%	-11.87%	33.24%	223.88%	-	-
Horiz. %	541.67%	540.89%	71.16%	380.30%	431.54%	323.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.05%	16.87%	36.46%	20.93%	8.12%	14.28%	2.34%	-
YoY %	1.07%	-53.73%	74.20%	157.76%	-43.14%	510.26%	-	-
Horiz. %	728.63%	720.94%	1,558.12%	894.44%	347.01%	610.26%	100.00%	-
Total Cost	387,712	387,008	290,540	292,712	327,692	319,940	424,552	-1.50%
YoY %	0.18%	33.20%	-0.74%	-10.67%	2.42%	-24.64%	-	-
Horiz. %	91.32%	91.16%	68.43%	68.95%	77.19%	75.36%	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	43,949	50,080	8,464	41,032	31,558	22,004	50,168	-2.18%
YoY %	-12.24%	491.68%	-79.37%	30.02%	43.42%	-56.14%	-	-
Horiz. %	87.60%	99.82%	16.87%	81.79%	62.90%	43.86%	100.00%	-
Div Payout %	71.88%	82.02%	105.38%	95.58%	64.79%	60.19%	444.44%	-
YoY %	-12.36%	-22.17%	10.25%	47.52%	7.64%	-86.46%	-	-
Horiz. %	16.17%	18.45%	23.71%	21.51%	14.58%	13.54%	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	13.78%	13.68%	2.74%	12.80%	13.06%	10.38%	2.83%	-
YoY %	0.73%	399.27%	-78.59%	-1.99%	25.82%	266.78%	-	-
Horiz. %	486.93%	483.39%	96.82%	452.30%	461.48%	366.78%	100.00%	-
ROE	18.80%	23.22%	3.01%	16.87%	21.29%	17.12%	4.68%	-
YoY %	-19.04%	671.43%	-82.16%	-20.76%	24.36%	265.81%	-	-
Horiz. %	401.71%	496.15%	64.32%	360.47%	454.91%	365.81%	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	102.31	107.42	70.58	81.81	95.55	110.32	139.34	-5.01%
YoY %	-4.76%	52.20%	-13.73%	-14.38%	-13.39%	-20.83%	-	-
Horiz. %	73.42%	77.09%	50.65%	58.71%	68.57%	79.17%	100.00%	-
EPS	14.00	14.80	2.00	10.40	12.40	11.20	3.60	25.38%
YoY %	-5.41%	640.00%	-80.77%	-16.13%	10.71%	211.11%	-	-
Horiz. %	388.89%	411.11%	55.56%	288.89%	344.44%	311.11%	100.00%	-
DPS	10.00	12.00	2.00	10.00	8.00	6.80	16.00	-7.53%
YoY %	-16.67%	500.00%	-80.00%	25.00%	17.65%	-57.50%	-	-
Horiz. %	62.50%	75.00%	12.50%	62.50%	50.00%	42.50%	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	92.53	92.26	61.47	69.08	77.56	73.46	89.91	0.47%
YoY %	0.29%	50.09%	-11.02%	-10.93%	5.58%	-18.30%	-	-
Horiz. %	102.91%	102.61%	68.37%	76.83%	86.26%	81.70%	100.00%	-
EPS	12.58	12.56	1.65	8.83	10.02	7.52	2.32	32.52%
YoY %	0.16%	661.21%	-81.31%	-11.88%	33.24%	224.14%	-	-
Horiz. %	542.24%	541.38%	71.12%	380.60%	431.90%	324.14%	100.00%	-
DPS	9.04	10.31	1.74	8.44	6.49	4.53	10.32	-2.18%
YoY %	-12.32%	492.53%	-79.38%	30.05%	43.27%	-56.10%	-	-
Horiz. %	87.60%	99.90%	16.86%	81.78%	62.89%	43.90%	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	2.02	1.55	1.87	2.75	1.60	1.60	1.72	2.71%
YoY %	30.32%	-17.11%	-32.00%	71.88%	0.00%	-6.98%	-	-
Horiz. %	117.44%	90.12%	108.72%	159.88%	93.02%	93.02%	100.00%	-
P/EPS	14.88	11.42	69.55	21.51	12.39	15.67	66.39	-22.05%
YoY %	30.30%	-83.58%	223.34%	73.61%	-20.93%	-76.40%	-	-
Horiz. %	22.41%	17.20%	104.76%	32.40%	18.66%	23.60%	100.00%	-
EY	6.72	8.76	1.44	4.65	8.07	6.38	1.51	28.23%
YoY %	-23.29%	508.33%	-69.03%	-42.38%	26.49%	322.52%	-	-
Horiz. %	445.03%	580.13%	95.36%	307.95%	534.44%	422.52%	100.00%	-
DY	4.83	7.19	1.52	4.44	5.23	3.84	6.69	-5.28%
YoY %	-32.82%	373.03%	-65.77%	-15.11%	36.20%	-42.60%	-	-
Horiz. %	72.20%	107.47%	22.72%	66.37%	78.18%	57.40%	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	2.09	1.75	1.91	2.69	2.05	1.40	1.47	6.03%
YoY %	19.43%	-8.38%	-29.00%	31.22%	46.43%	-4.76%	-	-
Horiz. %	142.18%	119.05%	129.93%	182.99%	139.46%	95.24%	100.00%	-
P/EPS	15.38	12.85	71.13	21.03	15.87	13.63	56.94	-19.59%
YoY %	19.69%	-81.93%	238.23%	32.51%	16.43%	-76.06%	-	-
Horiz. %	27.01%	22.57%	124.92%	36.93%	27.87%	23.94%	100.00%	-
EY	6.50	7.78	1.41	4.76	6.30	7.34	1.76	24.31%
YoY %	-16.45%	451.77%	-70.38%	-24.44%	-14.17%	317.05%	-	-
Horiz. %	369.32%	442.05%	80.11%	270.45%	357.95%	417.05%	100.00%	-
DY	4.67	6.38	1.48	4.55	4.08	4.42	7.80	-8.19%
YoY %	-26.80%	331.08%	-67.47%	11.52%	-7.69%	-43.33%	-	-
Horiz. %	59.87%	81.79%	18.97%	58.33%	52.31%	56.67%	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