[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
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 327,184 388,646 353,078 457,760 408,782 385,830 376,686 -2.31%
PBT 50,622 59,214 39,440 28,100 51,402 69,806 36,778 5.46%
Tax -12,200 -7,516 -6,886 -1,950 -4,438 -10,078 -7,212 9.14%
NP 38,422 51,698 32,554 26,150 46,964 59,728 29,566 4.45%
-
NP to SH 38,370 51,236 32,140 25,066 43,272 57,654 28,562 5.03%
-
Tax Rate 24.10% 12.69% 17.46% 6.94% 8.63% 14.44% 19.61% -
Total Cost 288,762 336,948 320,524 431,610 361,818 326,102 347,120 -3.01%
-
Net Worth 268,236 237,658 225,153 236,083 237,395 240,720 221,811 3.21%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 37,720 39,609 26,860 42,042 30,050 35,662 21,269 10.01%
Div Payout % 98.31% 77.31% 83.57% 167.73% 69.44% 61.86% 74.47% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 268,236 237,658 225,153 236,083 237,395 240,720 221,811 3.21%
NOSH 421,827 403,896 401,929 330,108 300,500 297,185 303,851 5.61%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 11.74% 13.30% 9.22% 5.71% 11.49% 15.48% 7.85% -
ROE 14.30% 21.56% 14.27% 10.62% 18.23% 23.95% 12.88% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 78.06 98.12 89.39 141.55 136.03 129.83 123.97 -7.41%
EPS 9.20 13.00 8.20 7.80 14.40 19.40 9.40 -0.35%
DPS 9.00 10.00 6.80 13.00 10.00 12.00 7.00 4.27%
NAPS 0.64 0.60 0.57 0.73 0.79 0.81 0.73 -2.16%
Adjusted Per Share Value based on latest NOSH - 330,108
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 67.33 79.98 72.66 94.20 84.12 79.40 77.52 -2.31%
EPS 7.90 10.54 6.61 5.16 8.90 11.86 5.88 5.04%
DPS 7.76 8.15 5.53 8.65 6.18 7.34 4.38 9.99%
NAPS 0.552 0.4891 0.4633 0.4858 0.4885 0.4954 0.4565 3.21%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
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 -
P/EPS 23.05 16.31 19.17 26.84 14.31 12.06 0.00 -
EY 4.34 6.13 5.22 3.73 6.99 8.29 0.00 -
DY 4.27 4.74 4.36 6.25 4.85 5.13 0.00 -
P/NAPS 3.30 3.52 2.74 2.85 2.61 2.89 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
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 -
P/EPS 24.03 18.09 16.84 25.93 14.58 14.48 0.00 -
EY 4.16 5.53 5.94 3.86 6.86 6.90 0.00 -
DY 4.09 4.27 4.96 6.47 4.76 4.27 0.00 -
P/NAPS 3.44 3.90 2.40 2.75 2.66 3.47 0.00 -

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
Post a Comment