[PWROOT] YoY Annualized Quarter Result on 30-Sep-2017 [#2]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

28-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Sep-2017 [#2]

Profit Trend

QoQ- 122.06%

YoY- -42.07%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	327,184	388,646	353,078	457,760	408,782	385,830	376,686	-2.31%
YoY %	-15.81%	10.07%	-22.87%	11.98%	5.95%	2.43%	-	-
Horiz. %	86.86%	103.18%	93.73%	121.52%	108.52%	102.43%	100.00%	-
PBT	50,622	59,214	39,440	28,100	51,402	69,806	36,778	5.46%
YoY %	-14.51%	50.14%	40.36%	-45.33%	-26.36%	89.80%	-	-
Horiz. %	137.64%	161.00%	107.24%	76.40%	139.76%	189.80%	100.00%	-
Tax	-12,200	-7,516	-6,886	-1,950	-4,438	-10,078	-7,212	9.14%
YoY %	-62.32%	-9.15%	-253.13%	56.06%	55.96%	-39.74%	-	-
Horiz. %	169.16%	104.22%	95.48%	27.04%	61.54%	139.74%	100.00%	-
NP	38,422	51,698	32,554	26,150	46,964	59,728	29,566	4.45%
YoY %	-25.68%	58.81%	24.49%	-44.32%	-21.37%	102.02%	-	-
Horiz. %	129.95%	174.86%	110.11%	88.45%	158.84%	202.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,370	51,236	32,140	25,066	43,272	57,654	28,562	5.03%
YoY %	-25.11%	59.42%	28.22%	-42.07%	-24.95%	101.86%	-	-
Horiz. %	134.34%	179.39%	112.53%	87.76%	151.50%	201.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.10%	12.69%	17.46%	6.94%	8.63%	14.44%	19.61%	-
YoY %	89.91%	-27.32%	151.59%	-19.58%	-40.24%	-26.36%	-	-
Horiz. %	122.90%	64.71%	89.04%	35.39%	44.01%	73.64%	100.00%	-
Total Cost	288,762	336,948	320,524	431,610	361,818	326,102	347,120	-3.01%
YoY %	-14.30%	5.12%	-25.74%	19.29%	10.95%	-6.05%	-	-
Horiz. %	83.19%	97.07%	92.34%	124.34%	104.23%	93.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	268,236	237,658	225,153	236,083	237,395	240,720	221,811	3.21%
YoY %	12.87%	5.55%	-4.63%	-0.55%	-1.38%	8.52%	-	-
Horiz. %	120.93%	107.14%	101.51%	106.43%	107.03%	108.52%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	37,720	39,609	26,860	42,042	30,050	35,662	21,269	10.01%
YoY %	-4.77%	47.46%	-36.11%	39.91%	-15.74%	67.67%	-	-
Horiz. %	177.35%	186.23%	126.29%	197.67%	141.29%	167.67%	100.00%	-
Div Payout %	98.31%	77.31%	83.57%	167.73%	69.44%	61.86%	74.47%	-
YoY %	27.16%	-7.49%	-50.18%	141.55%	12.25%	-16.93%	-	-
Horiz. %	132.01%	103.81%	112.22%	225.23%	93.25%	83.07%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	268,236	237,658	225,153	236,083	237,395	240,720	221,811	3.21%
YoY %	12.87%	5.55%	-4.63%	-0.55%	-1.38%	8.52%	-	-
Horiz. %	120.93%	107.14%	101.51%	106.43%	107.03%	108.52%	100.00%	-
NOSH	421,827	403,896	401,929	330,108	300,500	297,185	303,851	5.61%
YoY %	4.44%	0.49%	21.76%	9.85%	1.12%	-2.19%	-	-
Horiz. %	138.83%	132.93%	132.28%	108.64%	98.90%	97.81%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	11.74%	13.30%	9.22%	5.71%	11.49%	15.48%	7.85%	-
YoY %	-11.73%	44.25%	61.47%	-50.30%	-25.78%	97.20%	-	-
Horiz. %	149.55%	169.43%	117.45%	72.74%	146.37%	197.20%	100.00%	-
ROE	14.30%	21.56%	14.27%	10.62%	18.23%	23.95%	12.88%	-
YoY %	-33.67%	51.09%	34.37%	-41.74%	-23.88%	85.95%	-	-
Horiz. %	111.02%	167.39%	110.79%	82.45%	141.54%	185.95%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	78.06	98.12	89.39	141.55	136.03	129.83	123.97	-7.41%
YoY %	-20.44%	9.77%	-36.85%	4.06%	4.78%	4.73%	-	-
Horiz. %	62.97%	79.15%	72.11%	114.18%	109.73%	104.73%	100.00%	-
EPS	9.20	13.00	8.20	7.80	14.40	19.40	9.40	-0.35%
YoY %	-29.23%	58.54%	5.13%	-45.83%	-25.77%	106.38%	-	-
Horiz. %	97.87%	138.30%	87.23%	82.98%	153.19%	206.38%	100.00%	-
DPS	9.00	10.00	6.80	13.00	10.00	12.00	7.00	4.27%
YoY %	-10.00%	47.06%	-47.69%	30.00%	-16.67%	71.43%	-	-
Horiz. %	128.57%	142.86%	97.14%	185.71%	142.86%	171.43%	100.00%	-
NAPS	0.64	0.60	0.57	0.73	0.79	0.81	0.73	-2.16%
YoY %	6.67%	5.26%	-21.92%	-7.59%	-2.47%	10.96%	-	-
Horiz. %	87.67%	82.19%	78.08%	100.00%	108.22%	110.96%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 330,108
RPS	67.33	79.98	72.66	94.20	84.12	79.40	77.52	-2.31%
YoY %	-15.82%	10.07%	-22.87%	11.98%	5.94%	2.43%	-	-
Horiz. %	86.86%	103.17%	93.73%	121.52%	108.51%	102.43%	100.00%	-
EPS	7.90	10.54	6.61	5.16	8.90	11.86	5.88	5.04%
YoY %	-25.05%	59.46%	28.10%	-42.02%	-24.96%	101.70%	-	-
Horiz. %	134.35%	179.25%	112.41%	87.76%	151.36%	201.70%	100.00%	-
DPS	7.76	8.15	5.53	8.65	6.18	7.34	4.38	9.99%
YoY %	-4.79%	47.38%	-36.07%	39.97%	-15.80%	67.58%	-	-
Horiz. %	177.17%	186.07%	126.26%	197.49%	141.10%	167.58%	100.00%	-
NAPS	0.552	0.4891	0.4633	0.4858	0.4885	0.4954	0.4565	3.21%
YoY %	12.86%	5.57%	-4.63%	-0.55%	-1.39%	8.52%	-	-
Horiz. %	120.92%	107.14%	101.49%	106.42%	107.01%	108.52%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	2.11	2.11	1.56	2.08	2.06	2.34	1.87	-
P/RPS	2.70	2.15	1.75	1.47	1.51	1.80	0.00	-
YoY %	25.58%	22.86%	19.05%	-2.65%	-16.11%	0.00%	-	-
Horiz. %	150.00%	119.44%	97.22%	81.67%	83.89%	100.00%	-	-
P/EPS	23.05	16.31	19.17	26.84	14.31	12.06	0.00	-
YoY %	41.32%	-14.92%	-28.58%	87.56%	18.66%	0.00%	-	-
Horiz. %	191.13%	135.24%	158.96%	222.55%	118.66%	100.00%	-	-
EY	4.34	6.13	5.22	3.73	6.99	8.29	0.00	-
YoY %	-29.20%	17.43%	39.95%	-46.64%	-15.68%	0.00%	-	-
Horiz. %	52.35%	73.94%	62.97%	44.99%	84.32%	100.00%	-	-
DY	4.27	4.74	4.36	6.25	4.85	5.13	0.00	-
YoY %	-9.92%	8.72%	-30.24%	28.87%	-5.46%	0.00%	-	-
Horiz. %	83.24%	92.40%	84.99%	121.83%	94.54%	100.00%	-	-
P/NAPS	3.30	3.52	2.74	2.85	2.61	2.89	0.00	-
YoY %	-6.25%	28.47%	-3.86%	9.20%	-9.69%	0.00%	-	-
Horiz. %	114.19%	121.80%	94.81%	98.62%	90.31%	100.00%	-	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	25/11/19	27/11/18	28/11/17	29/11/16	25/11/15	25/11/14	-
Price	2.20	2.34	1.37	2.01	2.10	2.81	1.62	-
P/RPS	2.82	2.38	1.53	1.42	1.54	2.16	0.00	-
YoY %	18.49%	55.56%	7.75%	-7.79%	-28.70%	0.00%	-	-
Horiz. %	130.56%	110.19%	70.83%	65.74%	71.30%	100.00%	-	-
P/EPS	24.03	18.09	16.84	25.93	14.58	14.48	0.00	-
YoY %	32.84%	7.42%	-35.06%	77.85%	0.69%	0.00%	-	-
Horiz. %	165.95%	124.93%	116.30%	179.07%	100.69%	100.00%	-	-
EY	4.16	5.53	5.94	3.86	6.86	6.90	0.00	-
YoY %	-24.77%	-6.90%	53.89%	-43.73%	-0.58%	0.00%	-	-
Horiz. %	60.29%	80.14%	86.09%	55.94%	99.42%	100.00%	-	-
DY	4.09	4.27	4.96	6.47	4.76	4.27	0.00	-
YoY %	-4.22%	-13.91%	-23.34%	35.92%	11.48%	0.00%	-	-
Horiz. %	95.78%	100.00%	116.16%	151.52%	111.48%	100.00%	-	-
P/NAPS	3.44	3.90	2.40	2.75	2.66	3.47	0.00	-
YoY %	-11.79%	62.50%	-12.73%	3.38%	-23.34%	0.00%	-	-
Horiz. %	99.14%	112.39%	69.16%	79.25%	76.66%	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