[PWROOT] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 0.8%
YoY- -44.54%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 325,594 394,261 344,545 458,661 410,274 371,706 377,057 -2.41%
PBT 44,636 61,464 37,234 27,680 54,781 52,706 39,940 1.86%
Tax -9,464 -9,168 -6,148 -1,481 -5,456 -806 -5,610 9.09%
NP 35,172 52,296 31,086 26,198 49,325 51,900 34,329 0.40%
-
NP to SH 34,977 51,602 30,729 25,265 45,556 50,053 31,828 1.58%
-
Tax Rate 21.20% 14.92% 16.51% 5.35% 9.96% 1.53% 14.05% -
Total Cost 290,422 341,965 313,458 432,462 360,949 319,806 342,728 -2.71%
-
Net Worth 269,864 267,070 217,433 229,621 233,120 232,390 226,623 2.95%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 33,733 45,860 26,882 38,809 30,673 31,779 22,158 7.24%
Div Payout % 96.44% 88.87% 87.48% 153.61% 67.33% 63.49% 69.62% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 269,864 267,070 217,433 229,621 233,120 232,390 226,623 2.95%
NOSH 424,012 408,814 402,229 330,148 329,291 297,936 302,164 5.80%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 10.80% 13.26% 9.02% 5.71% 12.02% 13.96% 9.10% -
ROE 12.96% 19.32% 14.13% 11.00% 19.54% 21.54% 14.04% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 77.22 97.43 87.15 141.82 133.75 124.76 124.79 -7.68%
EPS 8.40 12.93 7.87 7.87 15.07 16.80 10.53 -3.69%
DPS 8.00 11.33 6.80 12.00 10.00 10.67 7.33 1.46%
NAPS 0.64 0.66 0.55 0.71 0.76 0.78 0.75 -2.60%
Adjusted Per Share Value based on latest NOSH - 330,148
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 67.00 81.13 70.90 94.39 84.43 76.49 77.59 -2.41%
EPS 7.20 10.62 6.32 5.20 9.37 10.30 6.55 1.58%
DPS 6.94 9.44 5.53 7.99 6.31 6.54 4.56 7.24%
NAPS 0.5553 0.5496 0.4474 0.4725 0.4797 0.4782 0.4664 2.94%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.97 2.40 1.38 1.88 2.05 2.75 1.51 -
P/RPS 2.55 2.46 1.58 1.33 1.53 2.20 1.21 13.21%
P/EPS 23.75 18.82 17.75 24.07 13.80 16.37 14.34 8.76%
EY 4.21 5.31 5.63 4.16 7.24 6.11 6.98 -8.07%
DY 4.06 4.72 4.93 6.38 4.88 3.88 4.86 -2.95%
P/NAPS 3.08 3.64 2.51 2.65 2.70 3.53 2.01 7.36%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 26/02/19 27/02/18 24/02/17 24/02/16 27/02/15 -
Price 1.76 2.30 1.42 1.67 2.20 2.41 1.53 -
P/RPS 2.28 2.36 1.63 1.18 1.64 1.93 1.23 10.82%
P/EPS 21.22 18.04 18.27 21.38 14.81 14.35 14.53 6.50%
EY 4.71 5.54 5.47 4.68 6.75 6.97 6.88 -6.11%
DY 4.55 4.93 4.79 7.19 4.55 4.43 4.79 -0.85%
P/NAPS 2.75 3.48 2.58 2.35 2.89 3.09 2.04 5.09%

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