[PWROOT] QoQ Annualized Quarter Result on 30-Sep-2018 [#2]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

27-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Sep-2018 [#2]

Profit Trend

QoQ- -12.09%

YoY- 28.22%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Annualized Quarter Result
Revenue	376,912	338,012	344,545	353,078	356,984	424,577	458,661	-12.29%
YoY %	11.51%	-1.90%	-2.42%	-1.09%	-15.92%	-7.43%	-	-
Horiz. %	82.18%	73.70%	75.12%	76.98%	77.83%	92.57%	100.00%	-
PBT	53,568	37,078	37,234	39,440	43,216	10,642	27,680	55.48%
YoY %	44.47%	-0.42%	-5.59%	-8.74%	306.09%	-61.55%	-	-
Horiz. %	193.53%	133.95%	134.52%	142.49%	156.13%	38.45%	100.00%	-
Tax	-4,348	-8,947	-6,148	-6,886	-6,172	-579	-1,481	105.43%
YoY %	51.40%	-45.53%	10.72%	-11.57%	-965.98%	60.90%	-	-
Horiz. %	293.59%	604.12%	415.12%	464.96%	416.75%	39.10%	100.00%	-
NP	49,220	28,131	31,086	32,554	37,044	10,063	26,198	52.43%
YoY %	74.97%	-9.51%	-4.51%	-12.12%	268.12%	-61.59%	-	-
Horiz. %	187.88%	107.38%	118.66%	124.26%	141.40%	38.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,712	28,008	30,729	32,140	36,560	9,436	25,265	55.09%
YoY %	73.92%	-8.85%	-4.39%	-12.09%	287.45%	-62.65%	-	-
Horiz. %	192.80%	110.86%	121.63%	127.21%	144.71%	37.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.12%	24.13%	16.51%	17.46%	14.28%	5.44%	5.35%	-
YoY %	-66.35%	46.15%	-5.44%	22.27%	162.50%	1.68%	-	-
Horiz. %	151.78%	451.03%	308.60%	326.36%	266.92%	101.68%	100.00%	-
Total Cost	327,692	309,881	313,458	320,524	319,940	414,514	432,462	-16.92%
YoY %	5.75%	-1.14%	-2.20%	0.18%	-22.82%	-4.15%	-	-
Horiz. %	75.77%	71.66%	72.48%	74.12%	73.98%	95.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	228,801	213,491	217,433	225,153	213,576	213,488	229,621	-0.23%
YoY %	7.17%	-1.81%	-3.43%	5.42%	0.04%	-7.03%	-	-
Horiz. %	99.64%	92.98%	94.69%	98.05%	93.01%	92.97%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	31,558	31,628	26,882	26,860	22,004	30,729	38,809	-12.91%
YoY %	-0.22%	17.65%	0.08%	22.07%	-28.39%	-20.82%	-	-
Horiz. %	81.32%	81.50%	69.27%	69.21%	56.70%	79.18%	100.00%	-
Div Payout %	64.79%	112.93%	87.48%	83.57%	60.19%	325.66%	153.61%	-
YoY %	-42.63%	29.09%	4.68%	38.84%	-81.52%	112.00%	-	-
Horiz. %	42.18%	73.52%	56.95%	54.40%	39.18%	212.00%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	228,801	213,491	217,433	225,153	213,576	213,488	229,621	-0.23%
YoY %	7.17%	-1.81%	-3.43%	5.42%	0.04%	-7.03%	-	-
Horiz. %	99.64%	92.98%	94.69%	98.05%	93.01%	92.97%	100.00%	-
NOSH	402,822	402,348	402,229	401,929	330,359	330,221	330,148	14.22%
YoY %	0.12%	0.03%	0.07%	21.66%	0.04%	0.02%	-	-
Horiz. %	122.01%	121.87%	121.83%	121.74%	100.06%	100.02%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	13.06%	8.32%	9.02%	9.22%	10.38%	2.37%	5.71%	-
YoY %	56.97%	-7.76%	-2.17%	-11.18%	337.97%	-58.49%	-	-
Horiz. %	228.72%	145.71%	157.97%	161.47%	181.79%	41.51%	100.00%	-
ROE	21.29%	13.12%	14.13%	14.27%	17.12%	4.42%	11.00%	-
YoY %	62.27%	-7.15%	-0.98%	-16.65%	287.33%	-59.82%	-	-
Horiz. %	193.55%	119.27%	128.45%	129.73%	155.64%	40.18%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	95.55	85.50	87.15	89.39	110.32	131.26	141.82	-23.20%
YoY %	11.75%	-1.89%	-2.51%	-18.97%	-15.95%	-7.45%	-	-
Horiz. %	67.37%	60.29%	61.45%	63.03%	77.79%	92.55%	100.00%	-
EPS	12.40	7.10	7.87	8.20	11.20	2.90	7.87	35.51%
YoY %	74.65%	-9.78%	-4.02%	-26.79%	286.21%	-63.15%	-	-
Horiz. %	157.56%	90.22%	100.00%	104.19%	142.31%	36.85%	100.00%	-
DPS	8.00	8.00	6.80	6.80	6.80	9.50	12.00	-23.74%
YoY %	0.00%	17.65%	0.00%	0.00%	-28.42%	-20.83%	-	-
Horiz. %	66.67%	66.67%	56.67%	56.67%	56.67%	79.17%	100.00%	-
NAPS	0.58	0.54	0.55	0.57	0.66	0.66	0.71	-12.64%
YoY %	7.41%	-1.82%	-3.51%	-13.64%	0.00%	-7.04%	-	-
Horiz. %	81.69%	76.06%	77.46%	80.28%	92.96%	92.96%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 401,929
RPS	77.56	69.56	70.90	72.66	73.46	87.37	94.39	-12.30%
YoY %	11.50%	-1.89%	-2.42%	-1.09%	-15.92%	-7.44%	-	-
Horiz. %	82.17%	73.69%	75.11%	76.98%	77.83%	92.56%	100.00%	-
EPS	10.02	5.76	6.32	6.61	7.52	1.94	5.20	55.03%
YoY %	73.96%	-8.86%	-4.39%	-12.10%	287.63%	-62.69%	-	-
Horiz. %	192.69%	110.77%	121.54%	127.12%	144.62%	37.31%	100.00%	-
DPS	6.49	6.51	5.53	5.53	4.53	6.32	7.99	-12.97%
YoY %	-0.31%	17.72%	0.00%	22.08%	-28.32%	-20.90%	-	-
Horiz. %	81.23%	81.48%	69.21%	69.21%	56.70%	79.10%	100.00%	-
NAPS	0.4708	0.4393	0.4474	0.4633	0.4395	0.4393	0.4725	-0.24%
YoY %	7.17%	-1.81%	-3.43%	5.42%	0.05%	-7.03%	-	-
Horiz. %	99.64%	92.97%	94.69%	98.05%	93.02%	92.97%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	1.53	1.27	1.38	1.56	1.77	1.41	1.88	-
P/RPS	1.60	1.49	1.58	1.75	1.60	1.07	1.33	13.15%
YoY %	7.38%	-5.70%	-9.71%	9.38%	49.53%	-19.55%	-	-
Horiz. %	120.30%	112.03%	118.80%	131.58%	120.30%	80.45%	100.00%	-
P/EPS	12.39	17.93	17.75	19.17	15.67	48.33	24.07	-35.84%
YoY %	-30.90%	1.01%	-7.41%	22.34%	-67.58%	100.79%	-	-
Horiz. %	51.47%	74.49%	73.74%	79.64%	65.10%	200.79%	100.00%	-
EY	8.07	5.58	5.63	5.22	6.38	2.07	4.16	55.73%
YoY %	44.62%	-0.89%	7.85%	-18.18%	208.21%	-50.24%	-	-
Horiz. %	193.99%	134.13%	135.34%	125.48%	153.37%	49.76%	100.00%	-
DY	5.23	6.30	4.93	4.36	3.84	6.74	6.38	-12.44%
YoY %	-16.98%	27.79%	13.07%	13.54%	-43.03%	5.64%	-	-
Horiz. %	81.97%	98.75%	77.27%	68.34%	60.19%	105.64%	100.00%	-
P/NAPS	2.64	2.35	2.51	2.74	2.68	2.14	2.65	-0.25%
YoY %	12.34%	-6.37%	-8.39%	2.24%	25.23%	-19.25%	-	-
Horiz. %	99.62%	88.68%	94.72%	103.40%	101.13%	80.75%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	27/08/19	28/05/19	26/02/19	27/11/18	28/08/18	25/05/18	27/02/18	-
Price	1.96	1.34	1.42	1.37	1.54	1.51	1.67	-
P/RPS	2.05	1.57	1.63	1.53	1.40	1.15	1.18	44.66%
YoY %	30.57%	-3.68%	6.54%	9.29%	21.74%	-2.54%	-	-
Horiz. %	173.73%	133.05%	138.14%	129.66%	118.64%	97.46%	100.00%	-
P/EPS	15.87	18.92	18.27	16.84	13.63	51.76	21.38	-18.06%
YoY %	-16.12%	3.56%	8.49%	23.55%	-73.67%	142.10%	-	-
Horiz. %	74.23%	88.49%	85.45%	78.77%	63.75%	242.10%	100.00%	-
EY	6.30	5.29	5.47	5.94	7.34	1.93	4.68	21.98%
YoY %	19.09%	-3.29%	-7.91%	-19.07%	280.31%	-58.76%	-	-
Horiz. %	134.62%	113.03%	116.88%	126.92%	156.84%	41.24%	100.00%	-
DY	4.08	5.97	4.79	4.96	4.42	6.29	7.19	-31.52%
YoY %	-31.66%	24.63%	-3.43%	12.22%	-29.73%	-12.52%	-	-
Horiz. %	56.75%	83.03%	66.62%	68.98%	61.47%	87.48%	100.00%	-
P/NAPS	3.38	2.48	2.58	2.40	2.33	2.29	2.35	27.50%
YoY %	36.29%	-3.88%	7.50%	3.00%	1.75%	-2.55%	-	-
Horiz. %	143.83%	105.53%	109.79%	102.13%	99.15%	97.45%	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