[PWROOT] QoQ Annualized Quarter Result on 31-Mar-2018 [#4]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

25-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Mar-2018 [#4]

Profit Trend

QoQ- -62.65%

YoY- -78.32%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	344,545	353,078	356,984	424,577	458,661	457,760	436,904	-14.60%
YoY %	-2.42%	-1.09%	-15.92%	-7.43%	0.20%	4.77%	-	-
Horiz. %	78.86%	80.81%	81.71%	97.18%	104.98%	104.77%	100.00%	-
PBT	37,234	39,440	43,216	10,642	27,680	28,100	12,648	105.00%
YoY %	-5.59%	-8.74%	306.09%	-61.55%	-1.49%	122.17%	-	-
Horiz. %	294.39%	311.83%	341.68%	84.14%	218.85%	222.17%	100.00%	-
Tax	-6,148	-6,886	-6,172	-579	-1,481	-1,950	-296	651.44%
YoY %	10.72%	-11.57%	-965.98%	60.90%	24.05%	-558.78%	-	-
Horiz. %	2,077.03%	2,326.35%	2,085.14%	195.61%	500.34%	658.78%	100.00%	-
NP	31,086	32,554	37,044	10,063	26,198	26,150	12,352	84.70%
YoY %	-4.51%	-12.12%	268.12%	-61.59%	0.18%	111.71%	-	-
Horiz. %	251.67%	263.55%	299.90%	81.47%	212.10%	211.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,729	32,140	36,560	9,436	25,265	25,066	11,288	94.60%
YoY %	-4.39%	-12.09%	287.45%	-62.65%	0.79%	122.06%	-	-
Horiz. %	272.23%	284.73%	323.88%	83.59%	223.82%	222.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.51%	17.46%	14.28%	5.44%	5.35%	6.94%	2.34%	-
YoY %	-5.44%	22.27%	162.50%	1.68%	-22.91%	196.58%	-	-
Horiz. %	705.56%	746.15%	610.26%	232.48%	228.63%	296.58%	100.00%	-
Total Cost	313,458	320,524	319,940	414,514	432,462	431,610	424,552	-18.26%
YoY %	-2.20%	0.18%	-22.82%	-4.15%	0.20%	1.66%	-	-
Horiz. %	73.83%	75.50%	75.36%	97.64%	101.86%	101.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	217,433	225,153	213,576	213,488	229,621	236,083	241,437	-6.72%
YoY %	-3.43%	5.42%	0.04%	-7.03%	-2.74%	-2.22%	-	-
Horiz. %	90.06%	93.26%	88.46%	88.42%	95.11%	97.78%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	26,882	26,860	22,004	30,729	38,809	42,042	50,168	-33.95%
YoY %	0.08%	22.07%	-28.39%	-20.82%	-7.69%	-16.20%	-	-
Horiz. %	53.58%	53.54%	43.86%	61.25%	77.36%	83.80%	100.00%	-
Div Payout %	87.48%	83.57%	60.19%	325.66%	153.61%	167.73%	444.44%	-
YoY %	4.68%	38.84%	-81.52%	112.00%	-8.42%	-62.26%	-	-
Horiz. %	19.68%	18.80%	13.54%	73.27%	34.56%	37.74%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	217,433	225,153	213,576	213,488	229,621	236,083	241,437	-6.72%
YoY %	-3.43%	5.42%	0.04%	-7.03%	-2.74%	-2.22%	-	-
Horiz. %	90.06%	93.26%	88.46%	88.42%	95.11%	97.78%	100.00%	-
NOSH	402,229	401,929	330,359	330,221	330,148	330,108	313,555	18.00%
YoY %	0.07%	21.66%	0.04%	0.02%	0.01%	5.28%	-	-
Horiz. %	128.28%	128.18%	105.36%	105.32%	105.29%	105.28%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	9.02%	9.22%	10.38%	2.37%	5.71%	5.71%	2.83%	-
YoY %	-2.17%	-11.18%	337.97%	-58.49%	0.00%	101.77%	-	-
Horiz. %	318.73%	325.80%	366.78%	83.75%	201.77%	201.77%	100.00%	-
ROE	14.13%	14.27%	17.12%	4.42%	11.00%	10.62%	4.68%	-
YoY %	-0.98%	-16.65%	287.33%	-59.82%	3.58%	126.92%	-	-
Horiz. %	301.92%	304.91%	365.81%	94.44%	235.04%	226.92%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	87.15	89.39	110.32	131.26	141.82	141.55	139.34	-26.80%
YoY %	-2.51%	-18.97%	-15.95%	-7.45%	0.19%	1.59%	-	-
Horiz. %	62.54%	64.15%	79.17%	94.20%	101.78%	101.59%	100.00%	-
EPS	7.87	8.20	11.20	2.90	7.87	7.80	3.60	68.20%
YoY %	-4.02%	-26.79%	286.21%	-63.15%	0.90%	116.67%	-	-
Horiz. %	218.61%	227.78%	311.11%	80.56%	218.61%	216.67%	100.00%	-
DPS	6.80	6.80	6.80	9.50	12.00	13.00	16.00	-43.38%
YoY %	0.00%	0.00%	-28.42%	-20.83%	-7.69%	-18.75%	-	-
Horiz. %	42.50%	42.50%	42.50%	59.38%	75.00%	81.25%	100.00%	-
NAPS	0.55	0.57	0.66	0.66	0.71	0.73	0.77	-20.04%
YoY %	-3.51%	-13.64%	0.00%	-7.04%	-2.74%	-5.19%	-	-
Horiz. %	71.43%	74.03%	85.71%	85.71%	92.21%	94.81%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 330,221
RPS	70.90	72.66	73.46	87.37	94.39	94.20	89.91	-14.60%
YoY %	-2.42%	-1.09%	-15.92%	-7.44%	0.20%	4.77%	-	-
Horiz. %	78.86%	80.81%	81.70%	97.17%	104.98%	104.77%	100.00%	-
EPS	6.32	6.61	7.52	1.94	5.20	5.16	2.32	94.69%
YoY %	-4.39%	-12.10%	287.63%	-62.69%	0.78%	122.41%	-	-
Horiz. %	272.41%	284.91%	324.14%	83.62%	224.14%	222.41%	100.00%	-
DPS	5.53	5.53	4.53	6.32	7.99	8.65	10.32	-33.95%
YoY %	0.00%	22.08%	-28.32%	-20.90%	-7.63%	-16.18%	-	-
Horiz. %	53.59%	53.59%	43.90%	61.24%	77.42%	83.82%	100.00%	-
NAPS	0.4474	0.4633	0.4395	0.4393	0.4725	0.4858	0.4968	-6.72%
YoY %	-3.43%	5.42%	0.05%	-7.03%	-2.74%	-2.21%	-	-
Horiz. %	90.06%	93.26%	88.47%	88.43%	95.11%	97.79%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	1.38	1.56	1.77	1.41	1.88	2.08	2.39	-
P/RPS	1.58	1.75	1.60	1.07	1.33	1.47	1.72	-5.48%
YoY %	-9.71%	9.38%	49.53%	-19.55%	-9.52%	-14.53%	-	-
Horiz. %	91.86%	101.74%	93.02%	62.21%	77.33%	85.47%	100.00%	-
P/EPS	17.75	19.17	15.67	48.33	24.07	26.84	66.39	-58.39%
YoY %	-7.41%	22.34%	-67.58%	100.79%	-10.32%	-59.57%	-	-
Horiz. %	26.74%	28.87%	23.60%	72.80%	36.26%	40.43%	100.00%	-
EY	5.63	5.22	6.38	2.07	4.16	3.73	1.51	139.87%
YoY %	7.85%	-18.18%	208.21%	-50.24%	11.53%	147.02%	-	-
Horiz. %	372.85%	345.70%	422.52%	137.09%	275.50%	247.02%	100.00%	-
DY	4.93	4.36	3.84	6.74	6.38	6.25	6.69	-18.36%
YoY %	13.07%	13.54%	-43.03%	5.64%	2.08%	-6.58%	-	-
Horiz. %	73.69%	65.17%	57.40%	100.75%	95.37%	93.42%	100.00%	-
P/NAPS	2.51	2.74	2.68	2.14	2.65	2.85	3.10	-13.09%
YoY %	-8.39%	2.24%	25.23%	-19.25%	-7.02%	-8.06%	-	-
Horiz. %	80.97%	88.39%	86.45%	69.03%	85.48%	91.94%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	26/02/19	27/11/18	28/08/18	25/05/18	27/02/18	28/11/17	29/08/17	-
Price	1.42	1.37	1.54	1.51	1.67	2.01	2.05	-
P/RPS	1.63	1.53	1.40	1.15	1.18	1.42	1.47	7.11%
YoY %	6.54%	9.29%	21.74%	-2.54%	-16.90%	-3.40%	-	-
Horiz. %	110.88%	104.08%	95.24%	78.23%	80.27%	96.60%	100.00%	-
P/EPS	18.27	16.84	13.63	51.76	21.38	25.93	56.94	-53.03%
YoY %	8.49%	23.55%	-73.67%	142.10%	-17.55%	-54.46%	-	-
Horiz. %	32.09%	29.57%	23.94%	90.90%	37.55%	45.54%	100.00%	-
EY	5.47	5.94	7.34	1.93	4.68	3.86	1.76	112.52%
YoY %	-7.91%	-19.07%	280.31%	-58.76%	21.24%	119.32%	-	-
Horiz. %	310.80%	337.50%	417.05%	109.66%	265.91%	219.32%	100.00%	-
DY	4.79	4.96	4.42	6.29	7.19	6.47	7.80	-27.68%
YoY %	-3.43%	12.22%	-29.73%	-12.52%	11.13%	-17.05%	-	-
Horiz. %	61.41%	63.59%	56.67%	80.64%	92.18%	82.95%	100.00%	-
P/NAPS	2.58	2.40	2.33	2.29	2.35	2.75	2.66	-2.00%
YoY %	7.50%	3.00%	1.75%	-2.55%	-14.55%	3.38%	-	-
Horiz. %	96.99%	90.23%	87.59%	86.09%	88.35%	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