[PWROOT] YoY Annual (Unaudited) 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

YoY- -78.32%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Annual (Unaudited) Result
Revenue	309,221	386,099	338,012	424,577	399,301	367,531	383,236	-3.51%
YoY %	-19.91%	14.23%	-20.39%	6.33%	8.64%	-4.10%	-	-
Horiz. %	80.69%	100.75%	88.20%	110.79%	104.19%	95.90%	100.00%	-
PBT	34,646	62,783	37,078	10,642	54,761	44,381	51,940	-6.52%
YoY %	-44.82%	69.33%	248.41%	-80.57%	23.39%	-14.55%	-	-
Horiz. %	66.70%	120.88%	71.39%	20.49%	105.43%	85.45%	100.00%	-
Tax	-6,563	-11,116	-8,947	-579	-7,544	832	-5,411	3.26%
YoY %	40.96%	-24.24%	-1,445.25%	92.33%	-1,006.73%	115.38%	-	-
Horiz. %	121.29%	205.43%	165.35%	10.70%	139.42%	-15.38%	100.00%	-
NP	28,083	51,667	28,131	10,063	47,217	45,213	46,529	-8.06%
YoY %	-45.65%	83.67%	179.55%	-78.69%	4.43%	-2.83%	-	-
Horiz. %	60.36%	111.04%	60.46%	21.63%	101.48%	97.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,102	51,376	28,008	9,436	43,526	43,448	43,085	-6.86%
YoY %	-45.30%	83.43%	196.82%	-78.32%	0.18%	0.84%	-	-
Horiz. %	65.22%	119.24%	65.01%	21.90%	101.02%	100.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.94%	17.71%	24.13%	5.44%	13.78%	-1.87%	10.42%	-
YoY %	6.95%	-26.61%	343.57%	-60.52%	836.90%	-117.95%	-	-
Horiz. %	181.77%	169.96%	231.57%	52.21%	132.25%	-17.95%	100.00%	-
Total Cost	281,138	334,432	309,881	414,514	352,084	322,318	336,707	-2.95%
YoY %	-15.94%	7.92%	-25.24%	17.73%	9.23%	-4.27%	-	-
Horiz. %	83.50%	99.32%	92.03%	123.11%	104.57%	95.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,221	253,242	213,491	213,488	232,956	232,124	228,983	2.54%
YoY %	5.13%	18.62%	0.00%	-8.36%	0.36%	1.37%	-	-
Horiz. %	116.26%	110.59%	93.23%	93.23%	101.74%	101.37%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	27,467	51,056	31,628	30,729	35,249	32,735	30,129	-1.52%
YoY %	-46.20%	61.43%	2.93%	-12.82%	7.68%	8.65%	-	-
Horiz. %	91.16%	169.46%	104.98%	101.99%	116.99%	108.65%	100.00%	-
Div Payout %	97.74%	99.38%	112.93%	325.66%	80.99%	75.34%	69.93%	-
YoY %	-1.65%	-12.00%	-65.32%	302.10%	7.50%	7.74%	-	-
Horiz. %	139.77%	142.11%	161.49%	465.69%	115.82%	107.74%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	266,221	253,242	213,491	213,488	232,956	232,124	228,983	2.54%
YoY %	5.13%	18.62%	0.00%	-8.36%	0.36%	1.37%	-	-
Horiz. %	116.26%	110.59%	93.23%	93.23%	101.74%	101.37%	100.00%	-
NOSH	424,133	410,567	402,348	330,221	306,521	297,595	301,293	5.85%
YoY %	3.30%	2.04%	21.84%	7.73%	3.00%	-1.23%	-	-
Horiz. %	140.77%	136.27%	133.54%	109.60%	101.74%	98.77%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	9.08%	13.38%	8.32%	2.37%	11.82%	12.30%	12.14%	-
YoY %	-32.14%	60.82%	251.05%	-79.95%	-3.90%	1.32%	-	-
Horiz. %	74.79%	110.21%	68.53%	19.52%	97.36%	101.32%	100.00%	-
ROE	10.56%	20.29%	13.12%	4.42%	18.68%	18.72%	18.82%	-
YoY %	-47.95%	54.65%	196.83%	-76.34%	-0.21%	-0.53%	-	-
Horiz. %	56.11%	107.81%	69.71%	23.49%	99.26%	99.47%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	73.18	94.53	85.50	131.26	130.27	123.50	127.20	-8.79%
YoY %	-22.59%	10.56%	-34.86%	0.76%	5.48%	-2.91%	-	-
Horiz. %	57.53%	74.32%	67.22%	103.19%	102.41%	97.09%	100.00%	-
EPS	6.70	12.80	7.10	2.90	14.20	14.60	14.30	-11.85%
YoY %	-47.66%	80.28%	144.83%	-79.58%	-2.74%	2.10%	-	-
Horiz. %	46.85%	89.51%	49.65%	20.28%	99.30%	102.10%	100.00%	-
DPS	6.50	12.50	8.00	9.50	11.50	11.00	10.00	-6.92%
YoY %	-48.00%	56.25%	-15.79%	-17.39%	4.55%	10.00%	-	-
Horiz. %	65.00%	125.00%	80.00%	95.00%	115.00%	110.00%	100.00%	-
NAPS	0.63	0.62	0.54	0.66	0.76	0.78	0.76	-3.07%
YoY %	1.61%	14.81%	-18.18%	-13.16%	-2.56%	2.63%	-	-
Horiz. %	82.89%	81.58%	71.05%	86.84%	100.00%	102.63%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 330,221
RPS	63.63	79.45	69.56	87.37	82.17	75.63	78.86	-3.51%
YoY %	-19.91%	14.22%	-20.38%	6.33%	8.65%	-4.10%	-	-
Horiz. %	80.69%	100.75%	88.21%	110.79%	104.20%	95.90%	100.00%	-
EPS	5.78	10.57	5.76	1.94	8.96	8.94	8.87	-6.88%
YoY %	-45.32%	83.51%	196.91%	-78.35%	0.22%	0.79%	-	-
Horiz. %	65.16%	119.17%	64.94%	21.87%	101.01%	100.79%	100.00%	-
DPS	5.65	10.51	6.51	6.32	7.25	6.74	6.20	-1.53%
YoY %	-46.24%	61.44%	3.01%	-12.83%	7.57%	8.71%	-	-
Horiz. %	91.13%	169.52%	105.00%	101.94%	116.94%	108.71%	100.00%	-
NAPS	0.5478	0.5211	0.4393	0.4393	0.4794	0.4777	0.4712	2.53%
YoY %	5.12%	18.62%	0.00%	-8.36%	0.36%	1.38%	-	-
Horiz. %	116.26%	110.59%	93.23%	93.23%	101.74%	101.38%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	1.72	1.90	1.27	1.41	2.33	2.15	1.66	-
P/RPS	2.35	2.01	1.49	1.07	1.79	1.74	1.31	10.22%
YoY %	16.92%	34.90%	39.25%	-40.22%	2.87%	32.82%	-	-
Horiz. %	179.39%	153.44%	113.74%	81.68%	136.64%	132.82%	100.00%	-
P/EPS	25.86	15.11	17.93	48.33	16.41	14.73	11.61	14.26%
YoY %	71.14%	-15.73%	-62.90%	194.52%	11.41%	26.87%	-	-
Horiz. %	222.74%	130.15%	154.44%	416.28%	141.34%	126.87%	100.00%	-
EY	3.87	6.62	5.58	2.07	6.09	6.79	8.61	-12.46%
YoY %	-41.54%	18.64%	169.57%	-66.01%	-10.31%	-21.14%	-	-
Horiz. %	44.95%	76.89%	64.81%	24.04%	70.73%	78.86%	100.00%	-
DY	3.78	6.58	6.30	6.74	4.94	5.12	6.02	-7.45%
YoY %	-42.55%	4.44%	-6.53%	36.44%	-3.52%	-14.95%	-	-
Horiz. %	62.79%	109.30%	104.65%	111.96%	82.06%	85.05%	100.00%	-
P/NAPS	2.73	3.06	2.35	2.14	3.07	2.76	2.18	3.81%
YoY %	-10.78%	30.21%	9.81%	-30.29%	11.23%	26.61%	-	-
Horiz. %	125.23%	140.37%	107.80%	98.17%	140.83%	126.61%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	28/05/21	28/05/20	28/05/19	25/05/18	30/05/17	26/05/16	26/05/15	-
Price	1.69	2.24	1.34	1.51	2.57	1.98	1.83	-
P/RPS	2.31	2.37	1.57	1.15	1.97	1.60	1.44	8.18%
YoY %	-2.53%	50.96%	36.52%	-41.62%	23.12%	11.11%	-	-
Horiz. %	160.42%	164.58%	109.03%	79.86%	136.81%	111.11%	100.00%	-
P/EPS	25.41	17.81	18.92	51.76	18.10	13.56	12.80	12.09%
YoY %	42.67%	-5.87%	-63.45%	185.97%	33.48%	5.94%	-	-
Horiz. %	198.52%	139.14%	147.81%	404.37%	141.41%	105.94%	100.00%	-
EY	3.94	5.62	5.29	1.93	5.53	7.37	7.81	-10.76%
YoY %	-29.89%	6.24%	174.09%	-65.10%	-24.97%	-5.63%	-	-
Horiz. %	50.45%	71.96%	67.73%	24.71%	70.81%	94.37%	100.00%	-
DY	3.85	5.58	5.97	6.29	4.47	5.56	5.46	-5.65%
YoY %	-31.00%	-6.53%	-5.09%	40.72%	-19.60%	1.83%	-	-
Horiz. %	70.51%	102.20%	109.34%	115.20%	81.87%	101.83%	100.00%	-
P/NAPS	2.68	3.61	2.48	2.29	3.38	2.54	2.41	1.78%
YoY %	-25.76%	45.56%	8.30%	-32.25%	33.07%	5.39%	-	-
Horiz. %	111.20%	149.79%	102.90%	95.02%	140.25%	105.39%	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