[PWROOT] QoQ Cumulative 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- -50.2%

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
Cumulative Result
Revenue	258,409	176,539	89,246	424,577	343,996	228,880	109,226	77.27%
YoY %	46.38%	97.81%	-78.98%	23.42%	50.30%	109.55%	-	-
Horiz. %	236.58%	161.63%	81.71%	388.71%	314.94%	209.55%	100.00%	-
PBT	27,926	19,720	10,804	10,642	20,760	14,050	3,162	325.57%
YoY %	41.61%	82.52%	1.52%	-48.74%	47.76%	344.34%	-	-
Horiz. %	883.18%	623.66%	341.68%	336.56%	656.55%	444.34%	100.00%	-
Tax	-4,611	-3,443	-1,543	-579	-1,111	-975	-74	1459.93%
YoY %	-33.92%	-123.14%	-166.49%	47.88%	-13.95%	-1,217.57%	-	-
Horiz. %	6,231.08%	4,652.70%	2,085.14%	782.43%	1,501.35%	1,317.57%	100.00%	-
NP	23,315	16,277	9,261	10,063	19,649	13,075	3,088	283.44%
YoY %	43.24%	75.76%	-7.97%	-48.79%	50.28%	323.41%	-	-
Horiz. %	755.02%	527.10%	299.90%	325.87%	636.30%	423.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,047	16,070	9,140	9,436	18,949	12,533	2,822	303.99%
YoY %	43.42%	75.82%	-3.14%	-50.20%	51.19%	344.12%	-	-
Horiz. %	816.69%	569.45%	323.88%	334.37%	671.47%	444.12%	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	235,094	160,262	79,985	414,514	324,347	215,805	106,138	69.67%
YoY %	46.69%	100.37%	-80.70%	27.80%	50.30%	103.32%	-	-
Horiz. %	221.50%	150.99%	75.36%	390.54%	305.59%	203.32%	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	20,162	13,430	5,501	30,729	29,106	21,021	12,542	37.10%
YoY %	50.13%	144.14%	-82.10%	5.58%	38.46%	67.60%	-	-
Horiz. %	160.76%	107.08%	43.86%	245.01%	232.07%	167.60%	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	10.60%	7.14%	4.28%	4.42%	8.25%	5.31%	1.17%	-
YoY %	48.46%	66.82%	-3.17%	-46.42%	55.37%	353.85%	-	-
Horiz. %	905.98%	610.26%	365.81%	377.78%	705.13%	453.85%	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	65.36	44.69	27.58	131.26	106.37	70.77	34.83	51.96%
YoY %	46.25%	62.04%	-78.99%	23.40%	50.30%	103.19%	-	-
Horiz. %	187.65%	128.31%	79.18%	376.86%	305.40%	203.19%	100.00%	-
EPS	5.90	4.10	2.80	2.90	5.90	3.90	0.90	249.07%
YoY %	43.90%	46.43%	-3.45%	-50.85%	51.28%	333.33%	-	-
Horiz. %	655.56%	455.56%	311.11%	322.22%	655.56%	433.33%	100.00%	-
DPS	5.10	3.40	1.70	9.50	9.00	6.50	4.00	17.52%
YoY %	50.00%	100.00%	-82.11%	5.56%	38.46%	62.50%	-	-
Horiz. %	127.50%	85.00%	42.50%	237.50%	225.00%	162.50%	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	53.18	36.33	18.37	87.37	70.79	47.10	22.48	77.26%
YoY %	46.38%	97.77%	-78.97%	23.42%	50.30%	109.52%	-	-
Horiz. %	236.57%	161.61%	81.72%	388.66%	314.90%	209.52%	100.00%	-
EPS	4.74	3.31	1.88	1.94	3.90	2.58	0.58	304.17%
YoY %	43.20%	76.06%	-3.09%	-50.26%	51.16%	344.83%	-	-
Horiz. %	817.24%	570.69%	324.14%	334.48%	672.41%	444.83%	100.00%	-
DPS	4.15	2.76	1.13	6.32	5.99	4.33	2.58	37.16%
YoY %	50.36%	144.25%	-82.12%	5.51%	38.34%	67.83%	-	-
Horiz. %	160.85%	106.98%	43.80%	244.96%	232.17%	167.83%	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	2.11	3.49	6.42	1.07	1.77	2.94	6.86	-54.33%
YoY %	-39.54%	-45.64%	500.00%	-39.55%	-39.80%	-57.14%	-	-
Horiz. %	30.76%	50.87%	93.59%	15.60%	25.80%	42.86%	100.00%	-
P/EPS	23.67	38.35	62.67	48.33	32.09	53.67	265.56	-79.95%
YoY %	-38.28%	-38.81%	29.67%	50.61%	-40.21%	-79.79%	-	-
Horiz. %	8.91%	14.44%	23.60%	18.20%	12.08%	20.21%	100.00%	-
EY	4.22	2.61	1.60	2.07	3.12	1.86	0.38	395.58%
YoY %	61.69%	63.12%	-22.71%	-33.65%	67.74%	389.47%	-	-
Horiz. %	1,110.53%	686.84%	421.05%	544.74%	821.05%	489.47%	100.00%	-
DY	3.70	2.18	0.96	6.74	4.79	3.13	1.67	69.70%
YoY %	69.72%	127.08%	-85.76%	40.71%	53.04%	87.43%	-	-
Horiz. %	221.56%	130.54%	57.49%	403.59%	286.83%	187.43%	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	2.17	3.07	5.58	1.15	1.57	2.84	5.88	-48.45%
YoY %	-29.32%	-44.98%	385.22%	-26.75%	-44.72%	-51.70%	-	-
Horiz. %	36.90%	52.21%	94.90%	19.56%	26.70%	48.30%	100.00%	-
P/EPS	24.36	33.68	54.52	51.76	28.50	51.87	227.78	-77.37%
YoY %	-27.67%	-38.22%	5.33%	81.61%	-45.05%	-77.23%	-	-
Horiz. %	10.69%	14.79%	23.94%	22.72%	12.51%	22.77%	100.00%	-
EY	4.11	2.97	1.83	1.93	3.51	1.93	0.44	341.73%
YoY %	38.38%	62.30%	-5.18%	-45.01%	81.87%	338.64%	-	-
Horiz. %	934.09%	675.00%	415.91%	438.64%	797.73%	438.64%	100.00%	-
DY	3.59	2.48	1.10	6.29	5.39	3.23	1.95	50.04%
YoY %	44.76%	125.45%	-82.51%	16.70%	66.87%	65.64%	-	-
Horiz. %	184.10%	127.18%	56.41%	322.56%	276.41%	165.64%	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