[PWROOT] QoQ Cumulative Quarter Result on 30-Jun-2018 [#1]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Jun-2018 [#1]

Profit Trend

QoQ- -3.14%

YoY- 223.88%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Cumulative Result
Revenue	338,012	258,409	176,539	89,246	424,577	343,996	228,880	29.71%
YoY %	30.81%	46.38%	97.81%	-78.98%	23.42%	50.30%	-	-
Horiz. %	147.68%	112.90%	77.13%	38.99%	185.50%	150.30%	100.00%	-
PBT	37,078	27,926	19,720	10,804	10,642	20,760	14,050	91.08%
YoY %	32.77%	41.61%	82.52%	1.52%	-48.74%	47.76%	-	-
Horiz. %	263.90%	198.76%	140.36%	76.90%	75.74%	147.76%	100.00%	-
Tax	-8,947	-4,611	-3,443	-1,543	-579	-1,111	-975	338.90%
YoY %	-94.04%	-33.92%	-123.14%	-166.49%	47.88%	-13.95%	-	-
Horiz. %	917.64%	472.92%	353.13%	158.26%	59.38%	113.95%	100.00%	-
NP	28,131	23,315	16,277	9,261	10,063	19,649	13,075	66.73%
YoY %	20.66%	43.24%	75.76%	-7.97%	-48.79%	50.28%	-	-
Horiz. %	215.15%	178.32%	124.49%	70.83%	76.96%	150.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,008	23,047	16,070	9,140	9,436	18,949	12,533	71.01%
YoY %	21.53%	43.42%	75.82%	-3.14%	-50.20%	51.19%	-	-
Horiz. %	223.47%	183.89%	128.22%	72.93%	75.29%	151.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.13%	16.51%	17.46%	14.28%	5.44%	5.35%	6.94%	-
YoY %	46.15%	-5.44%	22.27%	162.50%	1.68%	-22.91%	-	-
Horiz. %	347.69%	237.90%	251.59%	205.76%	78.39%	77.09%	100.00%	-
Total Cost	309,881	235,094	160,262	79,985	414,514	324,347	215,805	27.30%
YoY %	31.81%	46.69%	100.37%	-80.70%	27.80%	50.30%	-	-
Horiz. %	143.59%	108.94%	74.26%	37.06%	192.08%	150.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	213,491	217,433	225,153	213,576	213,488	229,621	236,083	-6.49%
YoY %	-1.81%	-3.43%	5.42%	0.04%	-7.03%	-2.74%	-	-
Horiz. %	90.43%	92.10%	95.37%	90.47%	90.43%	97.26%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	31,628	20,162	13,430	5,501	30,729	29,106	21,021	31.33%
YoY %	56.87%	50.13%	144.14%	-82.10%	5.58%	38.46%	-	-
Horiz. %	150.46%	95.91%	63.89%	26.17%	146.18%	138.46%	100.00%	-
Div Payout %	112.93%	87.48%	83.57%	60.19%	325.66%	153.61%	167.73%	-
YoY %	29.09%	4.68%	38.84%	-81.52%	112.00%	-8.42%	-	-
Horiz. %	67.33%	52.16%	49.82%	35.89%	194.16%	91.58%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	213,491	217,433	225,153	213,576	213,488	229,621	236,083	-6.49%
YoY %	-1.81%	-3.43%	5.42%	0.04%	-7.03%	-2.74%	-	-
Horiz. %	90.43%	92.10%	95.37%	90.47%	90.43%	97.26%	100.00%	-
NOSH	402,348	402,229	401,929	330,359	330,221	330,148	330,108	14.11%
YoY %	0.03%	0.07%	21.66%	0.04%	0.02%	0.01%	-	-
Horiz. %	121.88%	121.85%	121.76%	100.08%	100.03%	100.01%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	8.32%	9.02%	9.22%	10.38%	2.37%	5.71%	5.71%	-
YoY %	-7.76%	-2.17%	-11.18%	337.97%	-58.49%	0.00%	-	-
Horiz. %	145.71%	157.97%	161.47%	181.79%	41.51%	100.00%	100.00%	-
ROE	13.12%	10.60%	7.14%	4.28%	4.42%	8.25%	5.31%	-
YoY %	23.77%	48.46%	66.82%	-3.17%	-46.42%	55.37%	-	-
Horiz. %	247.08%	199.62%	134.46%	80.60%	83.24%	155.37%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	85.50	65.36	44.69	27.58	131.26	106.37	70.77	13.44%
YoY %	30.81%	46.25%	62.04%	-78.99%	23.40%	50.30%	-	-
Horiz. %	120.81%	92.36%	63.15%	38.97%	185.47%	150.30%	100.00%	-
EPS	7.10	5.90	4.10	2.80	2.90	5.90	3.90	49.14%
YoY %	20.34%	43.90%	46.43%	-3.45%	-50.85%	51.28%	-	-
Horiz. %	182.05%	151.28%	105.13%	71.79%	74.36%	151.28%	100.00%	-
DPS	8.00	5.10	3.40	1.70	9.50	9.00	6.50	14.86%
YoY %	56.86%	50.00%	100.00%	-82.11%	5.56%	38.46%	-	-
Horiz. %	123.08%	78.46%	52.31%	26.15%	146.15%	138.46%	100.00%	-
NAPS	0.54	0.55	0.57	0.66	0.66	0.71	0.73	-18.22%
YoY %	-1.82%	-3.51%	-13.64%	0.00%	-7.04%	-2.74%	-	-
Horiz. %	73.97%	75.34%	78.08%	90.41%	90.41%	97.26%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 330,359
RPS	69.56	53.18	36.33	18.37	87.37	70.79	47.10	29.71%
YoY %	30.80%	46.38%	97.77%	-78.97%	23.42%	50.30%	-	-
Horiz. %	147.69%	112.91%	77.13%	39.00%	185.50%	150.30%	100.00%	-
EPS	5.76	4.74	3.31	1.88	1.94	3.90	2.58	70.90%
YoY %	21.52%	43.20%	76.06%	-3.09%	-50.26%	51.16%	-	-
Horiz. %	223.26%	183.72%	128.29%	72.87%	75.19%	151.16%	100.00%	-
DPS	6.51	4.15	2.76	1.13	6.32	5.99	4.33	31.27%
YoY %	56.87%	50.36%	144.25%	-82.12%	5.51%	38.34%	-	-
Horiz. %	150.35%	95.84%	63.74%	26.10%	145.96%	138.34%	100.00%	-
NAPS	0.4393	0.4474	0.4633	0.4395	0.4393	0.4725	0.4858	-6.49%
YoY %	-1.81%	-3.43%	5.42%	0.05%	-7.03%	-2.74%	-	-
Horiz. %	90.43%	92.10%	95.37%	90.47%	90.43%	97.26%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	1.27	1.38	1.56	1.77	1.41	1.88	2.08	-
P/RPS	1.49	2.11	3.49	6.42	1.07	1.77	2.94	-36.46%
YoY %	-29.38%	-39.54%	-45.64%	500.00%	-39.55%	-39.80%	-	-
Horiz. %	50.68%	71.77%	118.71%	218.37%	36.39%	60.20%	100.00%	-
P/EPS	17.93	23.67	38.35	62.67	48.33	32.09	53.67	-51.88%
YoY %	-24.25%	-38.28%	-38.81%	29.67%	50.61%	-40.21%	-	-
Horiz. %	33.41%	44.10%	71.46%	116.77%	90.05%	59.79%	100.00%	-
EY	5.58	4.22	2.61	1.60	2.07	3.12	1.86	108.14%
YoY %	32.23%	61.69%	63.12%	-22.71%	-33.65%	67.74%	-	-
Horiz. %	300.00%	226.88%	140.32%	86.02%	111.29%	167.74%	100.00%	-
DY	6.30	3.70	2.18	0.96	6.74	4.79	3.13	59.48%
YoY %	70.27%	69.72%	127.08%	-85.76%	40.71%	53.04%	-	-
Horiz. %	201.28%	118.21%	69.65%	30.67%	215.34%	153.04%	100.00%	-
P/NAPS	2.35	2.51	2.74	2.68	2.14	2.65	2.85	-12.07%
YoY %	-6.37%	-8.39%	2.24%	25.23%	-19.25%	-7.02%	-	-
Horiz. %	82.46%	88.07%	96.14%	94.04%	75.09%	92.98%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	28/05/19	26/02/19	27/11/18	28/08/18	25/05/18	27/02/18	28/11/17	-
Price	1.34	1.42	1.37	1.54	1.51	1.67	2.01	-
P/RPS	1.57	2.17	3.07	5.58	1.15	1.57	2.84	-32.66%
YoY %	-27.65%	-29.32%	-44.98%	385.22%	-26.75%	-44.72%	-	-
Horiz. %	55.28%	76.41%	108.10%	196.48%	40.49%	55.28%	100.00%	-
P/EPS	18.92	24.36	33.68	54.52	51.76	28.50	51.87	-48.98%
YoY %	-22.33%	-27.67%	-38.22%	5.33%	81.61%	-45.05%	-	-
Horiz. %	36.48%	46.96%	64.93%	105.11%	99.79%	54.95%	100.00%	-
EY	5.29	4.11	2.97	1.83	1.93	3.51	1.93	95.97%
YoY %	28.71%	38.38%	62.30%	-5.18%	-45.01%	81.87%	-	-
Horiz. %	274.09%	212.95%	153.89%	94.82%	100.00%	181.87%	100.00%	-
DY	5.97	3.59	2.48	1.10	6.29	5.39	3.23	50.66%
YoY %	66.30%	44.76%	125.45%	-82.51%	16.70%	66.87%	-	-
Horiz. %	184.83%	111.15%	76.78%	34.06%	194.74%	166.87%	100.00%	-
P/NAPS	2.48	2.58	2.40	2.33	2.29	2.35	2.75	-6.66%
YoY %	-3.88%	7.50%	3.00%	1.75%	-2.55%	-14.55%	-	-
Horiz. %	90.18%	93.82%	87.27%	84.73%	83.27%	85.45%	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