[PWROOT] QoQ Annualized Quarter Result on 30-Sep-2017 [#2]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

28-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Sep-2017 [#2]

Profit Trend

QoQ- 122.06%

YoY- -42.07%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Annualized Quarter Result
Revenue	356,984	424,577	458,661	457,760	436,904	399,301	410,274	-8.88%
YoY %	-15.92%	-7.43%	0.20%	4.77%	9.42%	-2.67%	-	-
Horiz. %	87.01%	103.49%	111.79%	111.57%	106.49%	97.33%	100.00%	-
PBT	43,216	10,642	27,680	28,100	12,648	54,761	54,781	-14.65%
YoY %	306.09%	-61.55%	-1.49%	122.17%	-76.90%	-0.04%	-	-
Horiz. %	78.89%	19.43%	50.53%	51.30%	23.09%	99.96%	100.00%	-
Tax	-6,172	-579	-1,481	-1,950	-296	-7,544	-5,456	8.59%
YoY %	-965.98%	60.90%	24.05%	-558.78%	96.08%	-38.27%	-	-
Horiz. %	113.12%	10.61%	27.14%	35.74%	5.43%	138.27%	100.00%	-
NP	37,044	10,063	26,198	26,150	12,352	47,217	49,325	-17.42%
YoY %	268.12%	-61.59%	0.18%	111.71%	-73.84%	-4.27%	-	-
Horiz. %	75.10%	20.40%	53.11%	53.02%	25.04%	95.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,560	9,436	25,265	25,066	11,288	43,526	45,556	-13.67%
YoY %	287.45%	-62.65%	0.79%	122.06%	-74.07%	-4.46%	-	-
Horiz. %	80.25%	20.71%	55.46%	55.02%	24.78%	95.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.28%	5.44%	5.35%	6.94%	2.34%	13.78%	9.96%	-
YoY %	162.50%	1.68%	-22.91%	196.58%	-83.02%	38.35%	-	-
Horiz. %	143.37%	54.62%	53.71%	69.68%	23.49%	138.35%	100.00%	-
Total Cost	319,940	414,514	432,462	431,610	424,552	352,084	360,949	-7.74%
YoY %	-22.82%	-4.15%	0.20%	1.66%	20.58%	-2.46%	-	-
Horiz. %	88.64%	114.84%	119.81%	119.58%	117.62%	97.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	213,576	213,488	229,621	236,083	241,437	232,956	233,120	-5.68%
YoY %	0.04%	-7.03%	-2.74%	-2.22%	3.64%	-0.07%	-	-
Horiz. %	91.62%	91.58%	98.50%	101.27%	103.57%	99.93%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	22,004	30,729	38,809	42,042	50,168	35,249	30,673	-19.91%
YoY %	-28.39%	-20.82%	-7.69%	-16.20%	42.32%	14.92%	-	-
Horiz. %	71.74%	100.18%	126.52%	137.07%	163.56%	114.92%	100.00%	-
Div Payout %	60.19%	325.66%	153.61%	167.73%	444.44%	80.99%	67.33%	-
YoY %	-81.52%	112.00%	-8.42%	-62.26%	448.76%	20.29%	-	-
Horiz. %	89.40%	483.68%	228.14%	249.12%	660.09%	120.29%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	213,576	213,488	229,621	236,083	241,437	232,956	233,120	-5.68%
YoY %	0.04%	-7.03%	-2.74%	-2.22%	3.64%	-0.07%	-	-
Horiz. %	91.62%	91.58%	98.50%	101.27%	103.57%	99.93%	100.00%	-
NOSH	330,359	330,221	330,148	330,108	313,555	306,521	329,291	0.21%
YoY %	0.04%	0.02%	0.01%	5.28%	2.29%	-6.91%	-	-
Horiz. %	100.32%	100.28%	100.26%	100.25%	95.22%	93.09%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	10.38%	2.37%	5.71%	5.71%	2.83%	11.82%	12.02%	-
YoY %	337.97%	-58.49%	0.00%	101.77%	-76.06%	-1.66%	-	-
Horiz. %	86.36%	19.72%	47.50%	47.50%	23.54%	98.34%	100.00%	-
ROE	17.12%	4.42%	11.00%	10.62%	4.68%	18.68%	19.54%	-
YoY %	287.33%	-59.82%	3.58%	126.92%	-74.95%	-4.40%	-	-
Horiz. %	87.62%	22.62%	56.29%	54.35%	23.95%	95.60%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	110.32	131.26	141.82	141.55	139.34	130.27	133.75	-12.08%
YoY %	-15.95%	-7.45%	0.19%	1.59%	6.96%	-2.60%	-	-
Horiz. %	82.48%	98.14%	106.03%	105.83%	104.18%	97.40%	100.00%	-
EPS	11.20	2.90	7.87	7.80	3.60	14.20	15.07	-17.99%
YoY %	286.21%	-63.15%	0.90%	116.67%	-74.65%	-5.77%	-	-
Horiz. %	74.32%	19.24%	52.22%	51.76%	23.89%	94.23%	100.00%	-
DPS	6.80	9.50	12.00	13.00	16.00	11.50	10.00	-22.72%
YoY %	-28.42%	-20.83%	-7.69%	-18.75%	39.13%	15.00%	-	-
Horiz. %	68.00%	95.00%	120.00%	130.00%	160.00%	115.00%	100.00%	-
NAPS	0.66	0.66	0.71	0.73	0.77	0.76	0.76	-9.00%
YoY %	0.00%	-7.04%	-2.74%	-5.19%	1.32%	0.00%	-	-
Horiz. %	86.84%	86.84%	93.42%	96.05%	101.32%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 330,108
RPS	73.46	87.37	94.39	94.20	89.91	82.17	84.43	-8.88%
YoY %	-15.92%	-7.44%	0.20%	4.77%	9.42%	-2.68%	-	-
Horiz. %	87.01%	103.48%	111.80%	111.57%	106.49%	97.32%	100.00%	-
EPS	7.52	1.94	5.20	5.16	2.32	8.96	9.37	-13.67%
YoY %	287.63%	-62.69%	0.78%	122.41%	-74.11%	-4.38%	-	-
Horiz. %	80.26%	20.70%	55.50%	55.07%	24.76%	95.62%	100.00%	-
DPS	4.53	6.32	7.99	8.65	10.32	7.25	6.31	-19.87%
YoY %	-28.32%	-20.90%	-7.63%	-16.18%	42.34%	14.90%	-	-
Horiz. %	71.79%	100.16%	126.62%	137.08%	163.55%	114.90%	100.00%	-
NAPS	0.4395	0.4393	0.4725	0.4858	0.4968	0.4794	0.4797	-5.68%
YoY %	0.05%	-7.03%	-2.74%	-2.21%	3.63%	-0.06%	-	-
Horiz. %	91.62%	91.58%	98.50%	101.27%	103.56%	99.94%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	1.77	1.41	1.88	2.08	2.39	2.33	2.05	-
P/RPS	1.60	1.07	1.33	1.47	1.72	1.79	1.53	3.03%
YoY %	49.53%	-19.55%	-9.52%	-14.53%	-3.91%	16.99%	-	-
Horiz. %	104.58%	69.93%	86.93%	96.08%	112.42%	116.99%	100.00%	-
P/EPS	15.67	48.33	24.07	26.84	66.39	16.41	13.80	8.86%
YoY %	-67.58%	100.79%	-10.32%	-59.57%	304.57%	18.91%	-	-
Horiz. %	113.55%	350.22%	174.42%	194.49%	481.09%	118.91%	100.00%	-
EY	6.38	2.07	4.16	3.73	1.51	6.09	7.24	-8.10%
YoY %	208.21%	-50.24%	11.53%	147.02%	-75.21%	-15.88%	-	-
Horiz. %	88.12%	28.59%	57.46%	51.52%	20.86%	84.12%	100.00%	-
DY	3.84	6.74	6.38	6.25	6.69	4.94	4.88	-14.80%
YoY %	-43.03%	5.64%	2.08%	-6.58%	35.43%	1.23%	-	-
Horiz. %	78.69%	138.11%	130.74%	128.07%	137.09%	101.23%	100.00%	-
P/NAPS	2.68	2.14	2.65	2.85	3.10	3.07	2.70	-0.49%
YoY %	25.23%	-19.25%	-7.02%	-8.06%	0.98%	13.70%	-	-
Horiz. %	99.26%	79.26%	98.15%	105.56%	114.81%	113.70%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	25/05/18	27/02/18	28/11/17	29/08/17	30/05/17	24/02/17	-
Price	1.54	1.51	1.67	2.01	2.05	2.57	2.20	-
P/RPS	1.40	1.15	1.18	1.42	1.47	1.97	1.64	-10.03%
YoY %	21.74%	-2.54%	-16.90%	-3.40%	-25.38%	20.12%	-	-
Horiz. %	85.37%	70.12%	71.95%	86.59%	89.63%	120.12%	100.00%	-
P/EPS	13.63	51.76	21.38	25.93	56.94	18.10	14.81	-5.39%
YoY %	-73.67%	142.10%	-17.55%	-54.46%	214.59%	22.21%	-	-
Horiz. %	92.03%	349.49%	144.36%	175.08%	384.47%	122.21%	100.00%	-
EY	7.34	1.93	4.68	3.86	1.76	5.53	6.75	5.76%
YoY %	280.31%	-58.76%	21.24%	119.32%	-68.17%	-18.07%	-	-
Horiz. %	108.74%	28.59%	69.33%	57.19%	26.07%	81.93%	100.00%	-
DY	4.42	6.29	7.19	6.47	7.80	4.47	4.55	-1.91%
YoY %	-29.73%	-12.52%	11.13%	-17.05%	74.50%	-1.76%	-	-
Horiz. %	97.14%	138.24%	158.02%	142.20%	171.43%	98.24%	100.00%	-
P/NAPS	2.33	2.29	2.35	2.75	2.66	3.38	2.89	-13.41%
YoY %	1.75%	-2.55%	-14.55%	3.38%	-21.30%	16.96%	-	-
Horiz. %	80.62%	79.24%	81.31%	95.16%	92.04%	116.96%	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