[PWROOT] YoY Cumulative Quarter 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
Cumulative Result
Revenue	240,871	155,511	163,592	194,323	176,539	228,880	204,391	2.77%
YoY %	54.89%	-4.94%	-15.81%	10.07%	-22.87%	11.98%	-	-
Horiz. %	117.85%	76.09%	80.04%	95.07%	86.37%	111.98%	100.00%	-
PBT	38,275	10,167	25,311	29,607	19,720	14,050	25,701	6.85%
YoY %	276.46%	-59.83%	-14.51%	50.14%	40.36%	-45.33%	-	-
Horiz. %	148.92%	39.56%	98.48%	115.20%	76.73%	54.67%	100.00%	-
Tax	-7,124	-2,481	-6,100	-3,758	-3,443	-975	-2,219	21.44%
YoY %	-187.14%	59.33%	-62.32%	-9.15%	-253.13%	56.06%	-	-
Horiz. %	321.05%	111.81%	274.90%	169.36%	155.16%	43.94%	100.00%	-
NP	31,151	7,686	19,211	25,849	16,277	13,075	23,482	4.82%
YoY %	305.30%	-59.99%	-25.68%	58.81%	24.49%	-44.32%	-	-
Horiz. %	132.66%	32.73%	81.81%	110.08%	69.32%	55.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,886	7,606	19,185	25,618	16,070	12,533	21,636	6.10%
YoY %	306.07%	-60.35%	-25.11%	59.42%	28.22%	-42.07%	-	-
Horiz. %	142.75%	35.15%	88.67%	118.40%	74.27%	57.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.61%	24.40%	24.10%	12.69%	17.46%	6.94%	8.63%	-
YoY %	-23.73%	1.24%	89.91%	-27.32%	151.59%	-19.58%	-	-
Horiz. %	215.64%	282.73%	279.26%	147.05%	202.32%	80.42%	100.00%	-
Total Cost	209,720	147,825	144,381	168,474	160,262	215,805	180,909	2.49%
YoY %	41.87%	2.39%	-14.30%	5.12%	-25.74%	19.29%	-	-
Horiz. %	115.93%	81.71%	79.81%	93.13%	88.59%	119.29%	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	237,395	1.93%
YoY %	-0.67%	-0.02%	12.87%	5.55%	-4.63%	-0.55%	-	-
Horiz. %	112.21%	112.97%	112.99%	100.11%	94.84%	99.45%	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	24,973	7,236	18,860	19,804	13,430	21,021	15,025	8.83%
YoY %	245.12%	-61.63%	-4.77%	47.46%	-36.11%	39.91%	-	-
Horiz. %	166.21%	48.16%	125.52%	131.81%	89.38%	139.91%	100.00%	-
Div Payout %	80.86%	95.15%	98.31%	77.31%	83.57%	167.73%	69.44%	-
YoY %	-15.02%	-3.21%	27.16%	-7.49%	-50.18%	141.55%	-	-
Horiz. %	116.45%	137.02%	141.58%	111.33%	120.35%	241.55%	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	237,395	1.93%
YoY %	-0.67%	-0.02%	12.87%	5.55%	-4.63%	-0.55%	-	-
Horiz. %	112.21%	112.97%	112.99%	100.11%	94.84%	99.45%	100.00%	-
NOSH	438,753	428,041	421,827	403,896	401,929	330,108	300,500	6.50%
YoY %	2.50%	1.47%	4.44%	0.49%	21.76%	9.85%	-	-
Horiz. %	146.01%	142.44%	140.38%	134.41%	133.75%	109.85%	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	12.93%	4.94%	11.74%	13.30%	9.22%	5.71%	11.49%	-
YoY %	161.74%	-57.92%	-11.73%	44.25%	61.47%	-50.30%	-	-
Horiz. %	112.53%	42.99%	102.18%	115.75%	80.24%	49.70%	100.00%	-
ROE	11.59%	2.84%	7.15%	10.78%	7.14%	5.31%	9.11%	-
YoY %	308.10%	-60.28%	-33.67%	50.98%	34.46%	-41.71%	-	-
Horiz. %	127.22%	31.17%	78.49%	118.33%	78.38%	58.29%	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	57.87	36.53	39.03	49.06	44.69	70.77	68.02	-2.65%
YoY %	58.42%	-6.41%	-20.44%	9.78%	-36.85%	4.04%	-	-
Horiz. %	85.08%	53.70%	57.38%	72.13%	65.70%	104.04%	100.00%	-
EPS	7.40	1.80	4.60	6.50	4.10	3.90	7.20	0.45%
YoY %	311.11%	-60.87%	-29.23%	58.54%	5.13%	-45.83%	-	-
Horiz. %	102.78%	25.00%	63.89%	90.28%	56.94%	54.17%	100.00%	-
DPS	6.00	1.70	4.50	5.00	3.40	6.50	5.00	3.08%
YoY %	252.94%	-62.22%	-10.00%	47.06%	-47.69%	30.00%	-	-
Horiz. %	120.00%	34.00%	90.00%	100.00%	68.00%	130.00%	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	49.57	32.00	33.66	39.99	36.33	47.10	42.06	2.77%
YoY %	54.91%	-4.93%	-15.83%	10.07%	-22.87%	11.98%	-	-
Horiz. %	117.86%	76.08%	80.03%	95.08%	86.38%	111.98%	100.00%	-
EPS	6.36	1.57	3.95	5.27	3.31	2.58	4.45	6.12%
YoY %	305.10%	-60.25%	-25.05%	59.21%	28.29%	-42.02%	-	-
Horiz. %	142.92%	35.28%	88.76%	118.43%	74.38%	57.98%	100.00%	-
DPS	5.14	1.49	3.88	4.08	2.76	4.33	3.09	8.84%
YoY %	244.97%	-61.60%	-4.90%	47.83%	-36.26%	40.13%	-	-
Horiz. %	166.34%	48.22%	125.57%	132.04%	89.32%	140.13%	100.00%	-
NAPS	0.5482	0.5519	0.552	0.4891	0.4633	0.4858	0.4885	1.93%
YoY %	-0.67%	-0.02%	12.86%	5.57%	-4.63%	-0.55%	-	-
Horiz. %	112.22%	112.98%	113.00%	100.12%	94.84%	99.45%	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	3.27	3.67	5.41	4.30	3.49	2.94	3.03	1.27%
YoY %	-10.90%	-32.16%	25.81%	23.21%	18.71%	-2.97%	-	-
Horiz. %	107.92%	121.12%	178.55%	141.91%	115.18%	97.03%	100.00%	-
P/EPS	25.47	75.00	46.10	32.62	38.35	53.67	28.61	-1.91%
YoY %	-66.04%	62.69%	41.32%	-14.94%	-28.54%	87.59%	-	-
Horiz. %	89.02%	262.15%	161.13%	114.02%	134.04%	187.59%	100.00%	-
EY	3.93	1.33	2.17	3.07	2.61	1.86	3.50	1.94%
YoY %	195.49%	-38.71%	-29.32%	17.62%	40.32%	-46.86%	-	-
Horiz. %	112.29%	38.00%	62.00%	87.71%	74.57%	53.14%	100.00%	-
DY	3.17	1.27	2.13	2.37	2.18	3.13	2.43	4.52%
YoY %	149.61%	-40.38%	-10.13%	8.72%	-30.35%	28.81%	-	-
Horiz. %	130.45%	52.26%	87.65%	97.53%	89.71%	128.81%	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	3.92	3.78	5.64	4.77	3.07	2.84	3.09	4.04%
YoY %	3.70%	-32.98%	18.24%	55.37%	8.10%	-8.09%	-	-
Horiz. %	126.86%	122.33%	182.52%	154.37%	99.35%	91.91%	100.00%	-
P/EPS	30.59	77.24	48.06	36.18	33.68	51.87	29.17	0.79%
YoY %	-60.40%	60.72%	32.84%	7.42%	-35.07%	77.82%	-	-
Horiz. %	104.87%	264.79%	164.76%	124.03%	115.46%	177.82%	100.00%	-
EY	3.27	1.29	2.08	2.76	2.97	1.93	3.43	-0.79%
YoY %	153.49%	-37.98%	-24.64%	-7.07%	53.89%	-43.73%	-	-
Horiz. %	95.34%	37.61%	60.64%	80.47%	86.59%	56.27%	100.00%	-
DY	2.64	1.23	2.05	2.14	2.48	3.23	2.38	1.74%
YoY %	114.63%	-40.00%	-4.21%	-13.71%	-23.22%	35.71%	-	-
Horiz. %	110.92%	51.68%	86.13%	89.92%	104.20%	135.71%	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