[PWROOT] QoQ TTM Result on 30-Jun-2019 [#1]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

27-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

30-Jun-2019 [#1]

Profit Trend

QoQ- 10.85%

YoY- 97.07%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
TTM Result
Revenue	386,099	375,299	355,796	342,994	338,012	338,990	372,236	2.46%
YoY %	2.88%	5.48%	3.73%	1.47%	-0.29%	-8.93%	-	-
Horiz. %	103.72%	100.82%	95.58%	92.14%	90.81%	91.07%	100.00%	-
PBT	62,783	55,250	46,965	39,666	37,078	17,808	16,312	145.39%
YoY %	13.63%	17.64%	18.40%	6.98%	108.21%	9.17%	-	-
Horiz. %	384.89%	338.71%	287.92%	243.17%	227.31%	109.17%	100.00%	-
Tax	-11,116	-11,212	-9,262	-8,491	-8,947	-4,079	-3,047	136.79%
YoY %	0.86%	-21.05%	-9.08%	5.10%	-119.34%	-33.87%	-	-
Horiz. %	364.82%	367.97%	303.97%	278.67%	293.63%	133.87%	100.00%	-
NP	51,667	44,038	37,703	31,175	28,131	13,729	13,265	147.34%
YoY %	17.32%	16.80%	20.94%	10.82%	104.90%	3.50%	-	-
Horiz. %	389.50%	331.99%	284.23%	235.02%	212.07%	103.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,376	43,663	37,556	31,046	28,008	13,534	12,973	150.10%
YoY %	17.66%	16.26%	20.97%	10.85%	106.95%	4.32%	-	-
Horiz. %	396.02%	336.57%	289.49%	239.31%	215.89%	104.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.71%	20.29%	19.72%	21.41%	24.13%	22.91%	18.68%	-
YoY %	-12.72%	2.89%	-7.89%	-11.27%	5.33%	22.64%	-	-
Horiz. %	94.81%	108.62%	105.57%	114.61%	129.18%	122.64%	100.00%	-
Total Cost	334,432	331,261	318,093	311,819	309,881	325,261	358,971	-4.60%
YoY %	0.96%	4.14%	2.01%	0.63%	-4.73%	-9.39%	-	-
Horiz. %	93.16%	92.28%	88.61%	86.86%	86.32%	90.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	253,242	267,070	237,658	228,801	213,491	217,433	225,153	8.14%
YoY %	-5.18%	12.38%	3.87%	7.17%	-1.81%	-3.43%	-	-
Horiz. %	112.48%	118.62%	105.55%	101.62%	94.82%	96.57%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	50,273	45,400	37,958	32,790	30,402	20,554	21,918	73.83%
YoY %	10.73%	19.61%	15.76%	7.85%	47.91%	-6.22%	-	-
Horiz. %	229.37%	207.14%	173.18%	149.60%	138.71%	93.78%	100.00%	-
Div Payout %	97.85%	103.98%	101.07%	105.62%	108.55%	151.87%	168.96%	-
YoY %	-5.90%	2.88%	-4.31%	-2.70%	-28.52%	-10.11%	-	-
Horiz. %	57.91%	61.54%	59.82%	62.51%	64.25%	89.89%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	253,242	267,070	237,658	228,801	213,491	217,433	225,153	8.14%
YoY %	-5.18%	12.38%	3.87%	7.17%	-1.81%	-3.43%	-	-
Horiz. %	112.48%	118.62%	105.55%	101.62%	94.82%	96.57%	100.00%	-
NOSH	410,567	408,814	403,896	402,822	402,348	402,229	401,929	1.42%
YoY %	0.43%	1.22%	0.27%	0.12%	0.03%	0.07%	-	-
Horiz. %	102.15%	101.71%	100.49%	100.22%	100.10%	100.07%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	13.38%	11.73%	10.60%	9.09%	8.32%	4.05%	3.56%	-
YoY %	14.07%	10.66%	16.61%	9.25%	105.43%	13.76%	-	-
Horiz. %	375.84%	329.49%	297.75%	255.34%	233.71%	113.76%	100.00%	-
ROE	20.29%	16.35%	15.80%	13.57%	13.12%	6.22%	5.76%	-
YoY %	24.10%	3.48%	16.43%	3.43%	110.93%	7.99%	-	-
Horiz. %	352.26%	283.85%	274.31%	235.59%	227.78%	107.99%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	94.53	92.75	89.83	86.95	85.50	85.75	94.24	0.20%
YoY %	1.92%	3.25%	3.31%	1.70%	-0.29%	-9.01%	-	-
Horiz. %	100.31%	98.42%	95.32%	92.26%	90.73%	90.99%	100.00%	-
EPS	12.58	10.79	9.48	7.87	7.08	3.42	3.28	144.82%
YoY %	16.59%	13.82%	20.46%	11.16%	107.02%	4.27%	-	-
Horiz. %	383.54%	328.96%	289.02%	239.94%	215.85%	104.27%	100.00%	-
DPS	12.31	11.22	9.60	8.30	7.69	5.20	5.55	69.99%
YoY %	9.71%	16.88%	15.66%	7.93%	47.88%	-6.31%	-	-
Horiz. %	221.80%	202.16%	172.97%	149.55%	138.56%	93.69%	100.00%	-
NAPS	0.62	0.66	0.60	0.58	0.54	0.55	0.57	5.76%
YoY %	-6.06%	10.00%	3.45%	7.41%	-1.82%	-3.51%	-	-
Horiz. %	108.77%	115.79%	105.26%	101.75%	94.74%	96.49%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 402,822
RPS	79.45	77.23	73.22	70.58	69.56	69.76	76.60	2.46%
YoY %	2.87%	5.48%	3.74%	1.47%	-0.29%	-8.93%	-	-
Horiz. %	103.72%	100.82%	95.59%	92.14%	90.81%	91.07%	100.00%	-
EPS	10.57	8.99	7.73	6.39	5.76	2.79	2.67	150.04%
YoY %	17.58%	16.30%	20.97%	10.94%	106.45%	4.49%	-	-
Horiz. %	395.88%	336.70%	289.51%	239.33%	215.73%	104.49%	100.00%	-
DPS	10.35	9.34	7.81	6.75	6.26	4.23	4.51	73.89%
YoY %	10.81%	19.59%	15.70%	7.83%	47.99%	-6.21%	-	-
Horiz. %	229.49%	207.10%	173.17%	149.67%	138.80%	93.79%	100.00%	-
NAPS	0.5211	0.5496	0.4891	0.4708	0.4393	0.4474	0.4633	8.14%
YoY %	-5.19%	12.37%	3.89%	7.17%	-1.81%	-3.43%	-	-
Horiz. %	112.48%	118.63%	105.57%	101.62%	94.82%	96.57%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	1.90	2.40	2.11	1.53	1.27	1.38	1.56	-
P/RPS	2.01	2.59	2.35	1.76	1.49	1.61	1.66	13.59%
YoY %	-22.39%	10.21%	33.52%	18.12%	-7.45%	-3.01%	-	-
Horiz. %	121.08%	156.02%	141.57%	106.02%	89.76%	96.99%	100.00%	-
P/EPS	15.11	22.24	22.25	19.44	17.93	40.31	47.50	-53.36%
YoY %	-32.06%	-0.04%	14.45%	8.42%	-55.52%	-15.14%	-	-
Horiz. %	31.81%	46.82%	46.84%	40.93%	37.75%	84.86%	100.00%	-
EY	6.62	4.50	4.49	5.14	5.58	2.48	2.11	114.16%
YoY %	47.11%	0.22%	-12.65%	-7.89%	125.00%	17.54%	-	-
Horiz. %	313.74%	213.27%	212.80%	243.60%	264.45%	117.54%	100.00%	-
DY	6.48	4.67	4.55	5.42	6.06	3.77	3.56	49.02%
YoY %	38.76%	2.64%	-16.05%	-10.56%	60.74%	5.90%	-	-
Horiz. %	182.02%	131.18%	127.81%	152.25%	170.22%	105.90%	100.00%	-
P/NAPS	3.06	3.64	3.52	2.64	2.35	2.51	2.74	7.63%
YoY %	-15.93%	3.41%	33.33%	12.34%	-6.37%	-8.39%	-	-
Horiz. %	111.68%	132.85%	128.47%	96.35%	85.77%	91.61%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	28/05/20	27/02/20	25/11/19	27/08/19	28/05/19	26/02/19	27/11/18	-
Price	2.24	2.30	2.34	1.96	1.34	1.42	1.37	-
P/RPS	2.37	2.48	2.61	2.25	1.57	1.66	1.45	38.71%
YoY %	-4.44%	-4.98%	16.00%	43.31%	-5.42%	14.48%	-	-
Horiz. %	163.45%	171.03%	180.00%	155.17%	108.28%	114.48%	100.00%	-
P/EPS	17.81	21.32	24.68	24.90	18.92	41.48	41.71	-43.26%
YoY %	-16.46%	-13.61%	-0.88%	31.61%	-54.39%	-0.55%	-	-
Horiz. %	42.70%	51.11%	59.17%	59.70%	45.36%	99.45%	100.00%	-
EY	5.62	4.69	4.05	4.02	5.29	2.41	2.40	76.24%
YoY %	19.83%	15.80%	0.75%	-24.01%	119.50%	0.42%	-	-
Horiz. %	234.17%	195.42%	168.75%	167.50%	220.42%	100.42%	100.00%	-
DY	5.49	4.88	4.10	4.23	5.74	3.66	4.05	22.46%
YoY %	12.50%	19.02%	-3.07%	-26.31%	56.83%	-9.63%	-	-
Horiz. %	135.56%	120.49%	101.23%	104.44%	141.73%	90.37%	100.00%	-
P/NAPS	3.61	3.48	3.90	3.38	2.48	2.58	2.40	31.24%
YoY %	3.74%	-10.77%	15.38%	36.29%	-3.88%	7.50%	-	-
Horiz. %	150.42%	145.00%	162.50%	140.83%	103.33%	107.50%	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