[PWROOT] QoQ TTM Result on 30-Sep-2018 [#2]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

27-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Sep-2018 [#2]

Profit Trend

QoQ- -17.65%

YoY- -62.31%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
TTM Result
Revenue	342,994	338,012	338,990	372,236	404,597	424,577	435,956	-14.81%
YoY %	1.47%	-0.29%	-8.93%	-8.00%	-4.71%	-2.61%	-	-
Horiz. %	78.68%	77.53%	77.76%	85.38%	92.81%	97.39%	100.00%	-
PBT	39,666	37,078	17,808	16,312	18,284	10,642	34,434	9.91%
YoY %	6.98%	108.21%	9.17%	-10.79%	71.81%	-69.09%	-	-
Horiz. %	115.19%	107.68%	51.72%	47.37%	53.10%	30.91%	100.00%	-
Tax	-8,491	-8,947	-4,079	-3,047	-2,048	-579	-4,563	51.46%
YoY %	5.10%	-119.34%	-33.87%	-48.78%	-253.71%	87.31%	-	-
Horiz. %	186.08%	196.08%	89.39%	66.78%	44.88%	12.69%	100.00%	-
NP	31,175	28,131	13,729	13,265	16,236	10,063	29,871	2.89%
YoY %	10.82%	104.90%	3.50%	-18.30%	61.34%	-66.31%	-	-
Horiz. %	104.37%	94.17%	45.96%	44.41%	54.35%	33.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,046	28,008	13,534	12,973	15,754	9,436	28,308	6.36%
YoY %	10.85%	106.95%	4.32%	-17.65%	66.96%	-66.67%	-	-
Horiz. %	109.67%	98.94%	47.81%	45.83%	55.65%	33.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.41%	24.13%	22.91%	18.68%	11.20%	5.44%	13.25%	-
YoY %	-11.27%	5.33%	22.64%	66.79%	105.88%	-58.94%	-	-
Horiz. %	161.58%	182.11%	172.91%	140.98%	84.53%	41.06%	100.00%	-
Total Cost	311,819	309,881	325,261	358,971	388,361	414,514	406,085	-16.18%
YoY %	0.63%	-4.73%	-9.39%	-7.57%	-6.31%	2.08%	-	-
Horiz. %	76.79%	76.31%	80.10%	88.40%	95.64%	102.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	228,801	213,491	217,433	225,153	213,576	213,488	229,621	-0.23%
YoY %	7.17%	-1.81%	-3.43%	5.42%	0.04%	-7.03%	-	-
Horiz. %	99.64%	92.98%	94.69%	98.05%	93.01%	92.97%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	32,790	30,402	20,554	21,918	23,288	30,329	41,621	-14.73%
YoY %	7.85%	47.91%	-6.22%	-5.88%	-23.22%	-27.13%	-	-
Horiz. %	78.78%	73.04%	49.38%	52.66%	55.95%	72.87%	100.00%	-
Div Payout %	105.62%	108.55%	151.87%	168.96%	147.83%	321.43%	147.03%	-
YoY %	-2.70%	-28.52%	-10.11%	14.29%	-54.01%	118.62%	-	-
Horiz. %	71.84%	73.83%	103.29%	114.92%	100.54%	218.62%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	228,801	213,491	217,433	225,153	213,576	213,488	229,621	-0.23%
YoY %	7.17%	-1.81%	-3.43%	5.42%	0.04%	-7.03%	-	-
Horiz. %	99.64%	92.98%	94.69%	98.05%	93.01%	92.97%	100.00%	-
NOSH	402,822	402,348	402,229	401,929	330,359	330,221	330,148	14.22%
YoY %	0.12%	0.03%	0.07%	21.66%	0.04%	0.02%	-	-
Horiz. %	122.01%	121.87%	121.83%	121.74%	100.06%	100.02%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	9.09%	8.32%	4.05%	3.56%	4.01%	2.37%	6.85%	-
YoY %	9.25%	105.43%	13.76%	-11.22%	69.20%	-65.40%	-	-
Horiz. %	132.70%	121.46%	59.12%	51.97%	58.54%	34.60%	100.00%	-
ROE	13.57%	13.12%	6.22%	5.76%	7.38%	4.42%	12.33%	-
YoY %	3.43%	110.93%	7.99%	-21.95%	66.97%	-64.15%	-	-
Horiz. %	110.06%	106.41%	50.45%	46.72%	59.85%	35.85%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	86.95	85.50	85.75	94.24	125.03	131.26	134.80	-25.40%
YoY %	1.70%	-0.29%	-9.01%	-24.63%	-4.75%	-2.63%	-	-
Horiz. %	64.50%	63.43%	63.61%	69.91%	92.75%	97.37%	100.00%	-
EPS	7.87	7.08	3.42	3.28	4.87	2.92	8.75	-6.84%
YoY %	11.16%	107.02%	4.27%	-32.65%	66.78%	-66.63%	-	-
Horiz. %	89.94%	80.91%	39.09%	37.49%	55.66%	33.37%	100.00%	-
DPS	8.30	7.69	5.20	5.55	7.20	9.38	12.87	-25.41%
YoY %	7.93%	47.88%	-6.31%	-22.92%	-23.24%	-27.12%	-	-
Horiz. %	64.49%	59.75%	40.40%	43.12%	55.94%	72.88%	100.00%	-
NAPS	0.58	0.54	0.55	0.57	0.66	0.66	0.71	-12.64%
YoY %	7.41%	-1.82%	-3.51%	-13.64%	0.00%	-7.04%	-	-
Horiz. %	81.69%	76.06%	77.46%	80.28%	92.96%	92.96%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 401,929
RPS	70.58	69.56	69.76	76.60	83.26	87.37	89.71	-14.81%
YoY %	1.47%	-0.29%	-8.93%	-8.00%	-4.70%	-2.61%	-	-
Horiz. %	78.68%	77.54%	77.76%	85.39%	92.81%	97.39%	100.00%	-
EPS	6.39	5.76	2.79	2.67	3.24	1.94	5.83	6.32%
YoY %	10.94%	106.45%	4.49%	-17.59%	67.01%	-66.72%	-	-
Horiz. %	109.61%	98.80%	47.86%	45.80%	55.57%	33.28%	100.00%	-
DPS	6.75	6.26	4.23	4.51	4.79	6.24	8.57	-14.75%
YoY %	7.83%	47.99%	-6.21%	-5.85%	-23.24%	-27.19%	-	-
Horiz. %	78.76%	73.05%	49.36%	52.63%	55.89%	72.81%	100.00%	-
NAPS	0.4708	0.4393	0.4474	0.4633	0.4395	0.4393	0.4725	-0.24%
YoY %	7.17%	-1.81%	-3.43%	5.42%	0.05%	-7.03%	-	-
Horiz. %	99.64%	92.97%	94.69%	98.05%	93.02%	92.97%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	1.53	1.27	1.38	1.56	1.77	1.41	1.88	-
P/RPS	1.76	1.49	1.61	1.66	1.42	1.07	1.39	17.08%
YoY %	18.12%	-7.45%	-3.01%	16.90%	32.71%	-23.02%	-	-
Horiz. %	126.62%	107.19%	115.83%	119.42%	102.16%	76.98%	100.00%	-
P/EPS	19.44	17.93	40.31	47.50	36.36	48.33	21.48	-6.45%
YoY %	8.42%	-55.52%	-15.14%	30.64%	-24.77%	125.00%	-	-
Horiz. %	90.50%	83.47%	187.66%	221.14%	169.27%	225.00%	100.00%	-
EY	5.14	5.58	2.48	2.11	2.75	2.07	4.66	6.77%
YoY %	-7.89%	125.00%	17.54%	-23.27%	32.85%	-55.58%	-	-
Horiz. %	110.30%	119.74%	53.22%	45.28%	59.01%	44.42%	100.00%	-
DY	5.42	6.06	3.77	3.56	4.07	6.65	6.85	-14.48%
YoY %	-10.56%	60.74%	5.90%	-12.53%	-38.80%	-2.92%	-	-
Horiz. %	79.12%	88.47%	55.04%	51.97%	59.42%	97.08%	100.00%	-
P/NAPS	2.64	2.35	2.51	2.74	2.68	2.14	2.65	-0.25%
YoY %	12.34%	-6.37%	-8.39%	2.24%	25.23%	-19.25%	-	-
Horiz. %	99.62%	88.68%	94.72%	103.40%	101.13%	80.75%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	27/08/19	28/05/19	26/02/19	27/11/18	28/08/18	25/05/18	27/02/18	-
Price	1.96	1.34	1.42	1.37	1.54	1.51	1.67	-
P/RPS	2.25	1.57	1.66	1.45	1.23	1.15	1.24	48.92%
YoY %	43.31%	-5.42%	14.48%	17.89%	6.96%	-7.26%	-	-
Horiz. %	181.45%	126.61%	133.87%	116.94%	99.19%	92.74%	100.00%	-
P/EPS	24.90	18.92	41.48	41.71	31.63	51.76	19.08	19.47%
YoY %	31.61%	-54.39%	-0.55%	31.87%	-38.89%	171.28%	-	-
Horiz. %	130.50%	99.16%	217.40%	218.61%	165.78%	271.28%	100.00%	-
EY	4.02	5.29	2.41	2.40	3.16	1.93	5.24	-16.23%
YoY %	-24.01%	119.50%	0.42%	-24.05%	63.73%	-63.17%	-	-
Horiz. %	76.72%	100.95%	45.99%	45.80%	60.31%	36.83%	100.00%	-
DY	4.23	5.74	3.66	4.05	4.68	6.21	7.71	-33.05%
YoY %	-26.31%	56.83%	-9.63%	-13.46%	-24.64%	-19.46%	-	-
Horiz. %	54.86%	74.45%	47.47%	52.53%	60.70%	80.54%	100.00%	-
P/NAPS	3.38	2.48	2.58	2.40	2.33	2.29	2.35	27.50%
YoY %	36.29%	-3.88%	7.50%	3.00%	1.75%	-2.55%	-	-
Horiz. %	143.83%	105.53%	109.79%	102.13%	99.15%	97.45%	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