[PWROOT] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

27-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Dec-2017 [#3]

Profit Trend

QoQ- 51.19%

YoY- -44.54%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Cumulative Result
Revenue	176,539	89,246	424,577	343,996	228,880	109,226	399,301	-41.93%
YoY %	97.81%	-78.98%	23.42%	50.30%	109.55%	-72.65%	-	-
Horiz. %	44.21%	22.35%	106.33%	86.15%	57.32%	27.35%	100.00%	-
PBT	19,720	10,804	10,642	20,760	14,050	3,162	54,761	-49.35%
YoY %	82.52%	1.52%	-48.74%	47.76%	344.34%	-94.23%	-	-
Horiz. %	36.01%	19.73%	19.43%	37.91%	25.66%	5.77%	100.00%	-
Tax	-3,443	-1,543	-579	-1,111	-975	-74	-7,544	-40.69%
YoY %	-123.14%	-166.49%	47.88%	-13.95%	-1,217.57%	99.02%	-	-
Horiz. %	45.64%	20.45%	7.67%	14.73%	12.92%	0.98%	100.00%	-
NP	16,277	9,261	10,063	19,649	13,075	3,088	47,217	-50.80%
YoY %	75.76%	-7.97%	-48.79%	50.28%	323.41%	-93.46%	-	-
Horiz. %	34.47%	19.61%	21.31%	41.61%	27.69%	6.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,070	9,140	9,436	18,949	12,533	2,822	43,526	-48.50%
YoY %	75.82%	-3.14%	-50.20%	51.19%	344.12%	-93.52%	-	-
Horiz. %	36.92%	21.00%	21.68%	43.53%	28.79%	6.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.46%	14.28%	5.44%	5.35%	6.94%	2.34%	13.78%	-
YoY %	22.27%	162.50%	1.68%	-22.91%	196.58%	-83.02%	-	-
Horiz. %	126.71%	103.63%	39.48%	38.82%	50.36%	16.98%	100.00%	-
Total Cost	160,262	79,985	414,514	324,347	215,805	106,138	352,084	-40.79%
YoY %	100.37%	-80.70%	27.80%	50.30%	103.32%	-69.85%	-	-
Horiz. %	45.52%	22.72%	117.73%	92.12%	61.29%	30.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	225,153	213,576	213,488	229,621	236,083	241,437	232,956	-2.24%
YoY %	5.42%	0.04%	-7.03%	-2.74%	-2.22%	3.64%	-	-
Horiz. %	96.65%	91.68%	91.64%	98.57%	101.34%	103.64%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	13,430	5,501	30,729	29,106	21,021	12,542	35,249	-47.41%
YoY %	144.14%	-82.10%	5.58%	38.46%	67.60%	-64.42%	-	-
Horiz. %	38.10%	15.61%	87.18%	82.57%	59.64%	35.58%	100.00%	-
Div Payout %	83.57%	60.19%	325.66%	153.61%	167.73%	444.44%	80.99%	-
YoY %	38.84%	-81.52%	112.00%	-8.42%	-62.26%	448.76%	-	-
Horiz. %	103.19%	74.32%	402.10%	189.67%	207.10%	548.76%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	225,153	213,576	213,488	229,621	236,083	241,437	232,956	-2.24%
YoY %	5.42%	0.04%	-7.03%	-2.74%	-2.22%	3.64%	-	-
Horiz. %	96.65%	91.68%	91.64%	98.57%	101.34%	103.64%	100.00%	-
NOSH	401,929	330,359	330,221	330,148	330,108	313,555	306,521	19.78%
YoY %	21.66%	0.04%	0.02%	0.01%	5.28%	2.29%	-	-
Horiz. %	131.13%	107.78%	107.73%	107.71%	107.70%	102.29%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	9.22%	10.38%	2.37%	5.71%	5.71%	2.83%	11.82%	-
YoY %	-11.18%	337.97%	-58.49%	0.00%	101.77%	-76.06%	-	-
Horiz. %	78.00%	87.82%	20.05%	48.31%	48.31%	23.94%	100.00%	-
ROE	7.14%	4.28%	4.42%	8.25%	5.31%	1.17%	18.68%	-
YoY %	66.82%	-3.17%	-46.42%	55.37%	353.85%	-93.74%	-	-
Horiz. %	38.22%	22.91%	23.66%	44.16%	28.43%	6.26%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	44.69	27.58	131.26	106.37	70.77	34.83	130.27	-50.96%
YoY %	62.04%	-78.99%	23.40%	50.30%	103.19%	-73.26%	-	-
Horiz. %	34.31%	21.17%	100.76%	81.65%	54.33%	26.74%	100.00%	-
EPS	4.10	2.80	2.90	5.90	3.90	0.90	14.20	-56.28%
YoY %	46.43%	-3.45%	-50.85%	51.28%	333.33%	-93.66%	-	-
Horiz. %	28.87%	19.72%	20.42%	41.55%	27.46%	6.34%	100.00%	-
DPS	3.40	1.70	9.50	9.00	6.50	4.00	11.50	-55.58%
YoY %	100.00%	-82.11%	5.56%	38.46%	62.50%	-65.22%	-	-
Horiz. %	29.57%	14.78%	82.61%	78.26%	56.52%	34.78%	100.00%	-
NAPS	0.57	0.66	0.66	0.71	0.73	0.77	0.76	-17.43%
YoY %	-13.64%	0.00%	-7.04%	-2.74%	-5.19%	1.32%	-	-
Horiz. %	75.00%	86.84%	86.84%	93.42%	96.05%	101.32%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 330,148
RPS	36.33	18.37	87.37	70.79	47.10	22.48	82.17	-41.93%
YoY %	97.77%	-78.97%	23.42%	50.30%	109.52%	-72.64%	-	-
Horiz. %	44.21%	22.36%	106.33%	86.15%	57.32%	27.36%	100.00%	-
EPS	3.31	1.88	1.94	3.90	2.58	0.58	8.96	-48.48%
YoY %	76.06%	-3.09%	-50.26%	51.16%	344.83%	-93.53%	-	-
Horiz. %	36.94%	20.98%	21.65%	43.53%	28.79%	6.47%	100.00%	-
DPS	2.76	1.13	6.32	5.99	4.33	2.58	7.25	-47.44%
YoY %	144.25%	-82.12%	5.51%	38.34%	67.83%	-64.41%	-	-
Horiz. %	38.07%	15.59%	87.17%	82.62%	59.72%	35.59%	100.00%	-
NAPS	0.4633	0.4395	0.4393	0.4725	0.4858	0.4968	0.4794	-2.24%
YoY %	5.42%	0.05%	-7.03%	-2.74%	-2.21%	3.63%	-	-
Horiz. %	96.64%	91.68%	91.64%	98.56%	101.34%	103.63%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	1.56	1.77	1.41	1.88	2.08	2.39	2.33	-
P/RPS	3.49	6.42	1.07	1.77	2.94	6.86	1.79	56.00%
YoY %	-45.64%	500.00%	-39.55%	-39.80%	-57.14%	283.24%	-	-
Horiz. %	194.97%	358.66%	59.78%	98.88%	164.25%	383.24%	100.00%	-
P/EPS	38.35	62.67	48.33	32.09	53.67	265.56	16.41	76.01%
YoY %	-38.81%	29.67%	50.61%	-40.21%	-79.79%	1,518.28%	-	-
Horiz. %	233.70%	381.90%	294.52%	195.55%	327.06%	1,618.28%	100.00%	-
EY	2.61	1.60	2.07	3.12	1.86	0.38	6.09	-43.12%
YoY %	63.12%	-22.71%	-33.65%	67.74%	389.47%	-93.76%	-	-
Horiz. %	42.86%	26.27%	33.99%	51.23%	30.54%	6.24%	100.00%	-
DY	2.18	0.96	6.74	4.79	3.13	1.67	4.94	-42.00%
YoY %	127.08%	-85.76%	40.71%	53.04%	87.43%	-66.19%	-	-
Horiz. %	44.13%	19.43%	136.44%	96.96%	63.36%	33.81%	100.00%	-
P/NAPS	2.74	2.68	2.14	2.65	2.85	3.10	3.07	-7.29%
YoY %	2.24%	25.23%	-19.25%	-7.02%	-8.06%	0.98%	-	-
Horiz. %	89.25%	87.30%	69.71%	86.32%	92.83%	100.98%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	27/11/18	28/08/18	25/05/18	27/02/18	28/11/17	29/08/17	30/05/17	-
Price	1.37	1.54	1.51	1.67	2.01	2.05	2.57	-
P/RPS	3.07	5.58	1.15	1.57	2.84	5.88	1.97	34.37%
YoY %	-44.98%	385.22%	-26.75%	-44.72%	-51.70%	198.48%	-	-
Horiz. %	155.84%	283.25%	58.38%	79.70%	144.16%	298.48%	100.00%	-
P/EPS	33.68	54.52	51.76	28.50	51.87	227.78	18.10	51.22%
YoY %	-38.22%	5.33%	81.61%	-45.05%	-77.23%	1,158.45%	-	-
Horiz. %	186.08%	301.22%	285.97%	157.46%	286.57%	1,258.45%	100.00%	-
EY	2.97	1.83	1.93	3.51	1.93	0.44	5.53	-33.90%
YoY %	62.30%	-5.18%	-45.01%	81.87%	338.64%	-92.04%	-	-
Horiz. %	53.71%	33.09%	34.90%	63.47%	34.90%	7.96%	100.00%	-
DY	2.48	1.10	6.29	5.39	3.23	1.95	4.47	-32.45%
YoY %	125.45%	-82.51%	16.70%	66.87%	65.64%	-56.38%	-	-
Horiz. %	55.48%	24.61%	140.72%	120.58%	72.26%	43.62%	100.00%	-
P/NAPS	2.40	2.33	2.29	2.35	2.75	2.66	3.38	-20.39%
YoY %	3.00%	1.75%	-2.55%	-14.55%	3.38%	-21.30%	-	-
Horiz. %	71.01%	68.93%	67.75%	69.53%	81.36%	78.70%	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