[PWROOT] QoQ TTM Result on 31-Mar-2017 [#4]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

30-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

31-Mar-2017 [#4]

Profit Trend

QoQ- 8.61%

YoY- 0.18%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	435,956	424,155	403,817	399,301	396,457	379,007	363,984	12.74%
YoY %	2.78%	5.04%	1.13%	0.72%	4.60%	4.13%	-	-
Horiz. %	119.77%	116.53%	110.94%	109.70%	108.92%	104.13%	100.00%	-
PBT	34,434	43,109	46,466	54,761	45,937	35,179	36,109	-3.10%
YoY %	-20.12%	-7.22%	-15.15%	19.21%	30.58%	-2.58%	-	-
Horiz. %	95.36%	119.39%	128.68%	151.65%	127.22%	97.42%	100.00%	-
Tax	-4,563	-6,300	-6,497	-7,544	-2,655	3,652	4,091	-
YoY %	27.57%	3.03%	13.88%	-184.14%	-172.70%	-10.73%	-	-
Horiz. %	-111.54%	-154.00%	-158.81%	-184.40%	-64.90%	89.27%	100.00%	-
NP	29,871	36,809	39,969	47,217	43,282	38,831	40,200	-17.91%
YoY %	-18.85%	-7.91%	-15.35%	9.09%	11.46%	-3.41%	-	-
Horiz. %	74.31%	91.56%	99.43%	117.46%	107.67%	96.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,308	34,423	36,944	43,526	40,075	36,257	38,175	-18.02%
YoY %	-17.76%	-6.82%	-15.12%	8.61%	10.53%	-5.02%	-	-
Horiz. %	74.15%	90.17%	96.78%	114.02%	104.98%	94.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.25%	14.61%	13.98%	13.78%	5.78%	-10.38%	-11.33%	-
YoY %	-9.31%	4.51%	1.45%	138.41%	155.68%	8.38%	-	-
Horiz. %	-116.95%	-128.95%	-123.39%	-121.62%	-51.02%	91.62%	100.00%	-
Total Cost	406,085	387,346	363,848	352,084	353,175	340,176	323,784	16.25%
YoY %	4.84%	6.46%	3.34%	-0.31%	3.82%	5.06%	-	-
Horiz. %	125.42%	119.63%	112.37%	108.74%	109.08%	105.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	229,621	236,083	241,437	245,270	233,120	235,689	236,616	-1.97%
YoY %	-2.74%	-2.22%	-1.56%	5.21%	-1.09%	-0.39%	-	-
Horiz. %	97.04%	99.77%	102.04%	103.66%	98.52%	99.61%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	41,621	41,204	40,578	35,619	31,574	29,914	31,487	20.38%
YoY %	1.01%	1.54%	13.92%	12.81%	5.55%	-5.00%	-	-
Horiz. %	132.18%	130.86%	128.87%	113.12%	100.28%	95.00%	100.00%	-
Div Payout %	147.03%	119.70%	109.84%	81.84%	78.79%	82.51%	82.48%	-
YoY %	22.83%	8.98%	34.21%	3.87%	-4.51%	0.04%	-	-
Horiz. %	178.26%	145.13%	133.17%	99.22%	95.53%	100.04%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	229,621	236,083	241,437	245,270	233,120	235,689	236,616	-1.97%
YoY %	-2.74%	-2.22%	-1.56%	5.21%	-1.09%	-0.39%	-	-
Horiz. %	97.04%	99.77%	102.04%	103.66%	98.52%	99.61%	100.00%	-
NOSH	330,148	330,108	313,555	322,724	306,738	298,341	303,354	5.78%
YoY %	0.01%	5.28%	-2.84%	5.21%	2.81%	-1.65%	-	-
Horiz. %	108.83%	108.82%	103.36%	106.39%	101.12%	98.35%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	6.85%	8.68%	9.90%	11.82%	10.92%	10.25%	11.04%	-
YoY %	-21.08%	-12.32%	-16.24%	8.24%	6.54%	-7.16%	-	-
Horiz. %	62.05%	78.62%	89.67%	107.07%	98.91%	92.84%	100.00%	-
ROE	12.33%	14.58%	15.30%	17.75%	17.19%	15.38%	16.13%	-
YoY %	-15.43%	-4.71%	-13.80%	3.26%	11.77%	-4.65%	-	-
Horiz. %	76.44%	90.39%	94.85%	110.04%	106.57%	95.35%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	134.80	131.15	128.79	123.73	129.25	127.04	119.99	8.04%
YoY %	2.78%	1.83%	4.09%	-4.27%	1.74%	5.88%	-	-
Horiz. %	112.34%	109.30%	107.33%	103.12%	107.72%	105.88%	100.00%	-
EPS	8.75	10.64	11.78	13.49	13.06	12.15	12.58	-21.44%
YoY %	-17.76%	-9.68%	-12.68%	3.29%	7.49%	-3.42%	-	-
Horiz. %	69.55%	84.58%	93.64%	107.23%	103.82%	96.58%	100.00%	-
DPS	12.87	12.74	12.94	11.04	10.29	10.00	10.38	15.36%
YoY %	1.02%	-1.55%	17.21%	7.29%	2.90%	-3.66%	-	-
Horiz. %	123.99%	122.74%	124.66%	106.36%	99.13%	96.34%	100.00%	-
NAPS	0.71	0.73	0.77	0.76	0.76	0.79	0.78	-6.06%
YoY %	-2.74%	-5.19%	1.32%	0.00%	-3.80%	1.28%	-	-
Horiz. %	91.03%	93.59%	98.72%	97.44%	97.44%	101.28%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 322,724
RPS	89.71	87.28	83.10	82.17	81.58	77.99	74.90	12.74%
YoY %	2.78%	5.03%	1.13%	0.72%	4.60%	4.13%	-	-
Horiz. %	119.77%	116.53%	110.95%	109.71%	108.92%	104.13%	100.00%	-
EPS	5.83	7.08	7.60	8.96	8.25	7.46	7.86	-18.01%
YoY %	-17.66%	-6.84%	-15.18%	8.61%	10.59%	-5.09%	-	-
Horiz. %	74.17%	90.08%	96.69%	113.99%	104.96%	94.91%	100.00%	-
DPS	8.57	8.48	8.35	7.33	6.50	6.16	6.48	20.42%
YoY %	1.06%	1.56%	13.92%	12.77%	5.52%	-4.94%	-	-
Horiz. %	132.25%	130.86%	128.86%	113.12%	100.31%	95.06%	100.00%	-
NAPS	0.4725	0.4858	0.4968	0.5047	0.4797	0.485	0.4869	-1.97%
YoY %	-2.74%	-2.21%	-1.57%	5.21%	-1.09%	-0.39%	-	-
Horiz. %	97.04%	99.77%	102.03%	103.66%	98.52%	99.61%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.88	2.08	2.39	2.33	2.05	2.06	2.75	-
P/RPS	1.39	1.59	1.86	1.88	1.59	1.62	2.29	-28.24%
YoY %	-12.58%	-14.52%	-1.06%	18.24%	-1.85%	-29.26%	-	-
Horiz. %	60.70%	69.43%	81.22%	82.10%	69.43%	70.74%	100.00%	-
P/EPS	21.48	19.54	20.28	17.28	15.69	16.95	21.85	-1.12%
YoY %	9.93%	-3.65%	17.36%	10.13%	-7.43%	-22.43%	-	-
Horiz. %	98.31%	89.43%	92.81%	79.08%	71.81%	77.57%	100.00%	-
EY	4.66	5.12	4.93	5.79	6.37	5.90	4.58	1.15%
YoY %	-8.98%	3.85%	-14.85%	-9.11%	7.97%	28.82%	-	-
Horiz. %	101.75%	111.79%	107.64%	126.42%	139.08%	128.82%	100.00%	-
DY	6.85	6.13	5.41	4.74	5.02	4.85	3.77	48.73%
YoY %	11.75%	13.31%	14.14%	-5.58%	3.51%	28.65%	-	-
Horiz. %	181.70%	162.60%	143.50%	125.73%	133.16%	128.65%	100.00%	-
P/NAPS	2.65	2.85	3.10	3.07	2.70	2.61	3.53	-17.35%
YoY %	-7.02%	-8.06%	0.98%	13.70%	3.45%	-26.06%	-	-
Horiz. %	75.07%	80.74%	87.82%	86.97%	76.49%	73.94%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	28/11/17	29/08/17	30/05/17	24/02/17	29/11/16	30/08/16	-
Price	1.67	2.01	2.05	2.57	2.20	2.10	2.01	-
P/RPS	1.24	1.53	1.59	2.08	1.70	1.65	1.68	-18.28%
YoY %	-18.95%	-3.77%	-23.56%	22.35%	3.03%	-1.79%	-	-
Horiz. %	73.81%	91.07%	94.64%	123.81%	101.19%	98.21%	100.00%	-
P/EPS	19.08	18.88	17.40	19.06	16.84	17.28	15.97	12.55%
YoY %	1.06%	8.51%	-8.71%	13.18%	-2.55%	8.20%	-	-
Horiz. %	119.47%	118.22%	108.95%	119.35%	105.45%	108.20%	100.00%	-
EY	5.24	5.30	5.75	5.25	5.94	5.79	6.26	-11.15%
YoY %	-1.13%	-7.83%	9.52%	-11.62%	2.59%	-7.51%	-	-
Horiz. %	83.71%	84.66%	91.85%	83.87%	94.89%	92.49%	100.00%	-
DY	7.71	6.34	6.31	4.29	4.68	4.76	5.16	30.60%
YoY %	21.61%	0.48%	47.09%	-8.33%	-1.68%	-7.75%	-	-
Horiz. %	149.42%	122.87%	122.29%	83.14%	90.70%	92.25%	100.00%	-
P/NAPS	2.35	2.75	2.66	3.38	2.89	2.66	2.58	-6.01%
YoY %	-14.55%	3.38%	-21.30%	16.96%	8.65%	3.10%	-	-
Horiz. %	91.09%	106.59%	103.10%	131.01%	112.02%	103.10%	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