[PWROOT] YoY Cumulative 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- 344.12%

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
Cumulative Result
Revenue	163,592	194,323	176,539	228,880	204,391	192,915	188,343	-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	25,311	29,607	19,720	14,050	25,701	34,903	18,389	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	-6,100	-3,758	-3,443	-975	-2,219	-5,039	-3,606	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	19,211	25,849	16,277	13,075	23,482	29,864	14,783	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	19,185	25,618	16,070	12,533	21,636	28,827	14,281	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	144,381	168,474	160,262	215,805	180,909	163,051	173,560	-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	18,860	19,804	13,430	21,021	15,025	17,831	10,634	10.01%
YoY %	-4.77%	47.46%	-36.11%	39.91%	-15.74%	67.68%	-	-
Horiz. %	177.36%	186.23%	126.29%	197.68%	141.29%	167.68%	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	7.15%	10.78%	7.14%	5.31%	9.11%	11.98%	6.44%	-
YoY %	-33.67%	50.98%	34.46%	-41.71%	-23.96%	86.02%	-	-
Horiz. %	111.02%	167.39%	110.87%	82.45%	141.46%	186.02%	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	39.03	49.06	44.69	70.77	68.02	64.91	61.99	-7.41%
YoY %	-20.44%	9.78%	-36.85%	4.04%	4.79%	4.71%	-	-
Horiz. %	62.96%	79.14%	72.09%	114.16%	109.73%	104.71%	100.00%	-
EPS	4.60	6.50	4.10	3.90	7.20	9.70	4.70	-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	4.50	5.00	3.40	6.50	5.00	6.00	3.50	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	33.66	39.99	36.33	47.10	42.06	39.70	38.76	-2.32%
YoY %	-15.83%	10.07%	-22.87%	11.98%	5.94%	2.43%	-	-
Horiz. %	86.84%	103.17%	93.73%	121.52%	108.51%	102.43%	100.00%	-
EPS	3.95	5.27	3.31	2.58	4.45	5.93	2.94	5.04%
YoY %	-25.05%	59.21%	28.29%	-42.02%	-24.96%	101.70%	-	-
Horiz. %	134.35%	179.25%	112.59%	87.76%	151.36%	201.70%	100.00%	-
DPS	3.88	4.08	2.76	4.33	3.09	3.67	2.19	9.99%
YoY %	-4.90%	47.83%	-36.26%	40.13%	-15.80%	67.58%	-	-
Horiz. %	177.17%	186.30%	126.03%	197.72%	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	5.41	4.30	3.49	2.94	3.03	3.60	0.00	-
YoY %	25.81%	23.21%	18.71%	-2.97%	-15.83%	0.00%	-	-
Horiz. %	150.28%	119.44%	96.94%	81.67%	84.17%	100.00%	-	-
P/EPS	46.10	32.62	38.35	53.67	28.61	24.12	0.00	-
YoY %	41.32%	-14.94%	-28.54%	87.59%	18.62%	0.00%	-	-
Horiz. %	191.13%	135.24%	159.00%	222.51%	118.62%	100.00%	-	-
EY	2.17	3.07	2.61	1.86	3.50	4.15	0.00	-
YoY %	-29.32%	17.62%	40.32%	-46.86%	-15.66%	0.00%	-	-
Horiz. %	52.29%	73.98%	62.89%	44.82%	84.34%	100.00%	-	-
DY	2.13	2.37	2.18	3.13	2.43	2.56	0.00	-
YoY %	-10.13%	8.72%	-30.35%	28.81%	-5.08%	0.00%	-	-
Horiz. %	83.20%	92.58%	85.16%	122.27%	94.92%	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	5.64	4.77	3.07	2.84	3.09	4.33	0.00	-
YoY %	18.24%	55.37%	8.10%	-8.09%	-28.64%	0.00%	-	-
Horiz. %	130.25%	110.16%	70.90%	65.59%	71.36%	100.00%	-	-
P/EPS	48.06	36.18	33.68	51.87	29.17	28.97	0.00	-
YoY %	32.84%	7.42%	-35.07%	77.82%	0.69%	0.00%	-	-
Horiz. %	165.90%	124.89%	116.26%	179.05%	100.69%	100.00%	-	-
EY	2.08	2.76	2.97	1.93	3.43	3.45	0.00	-
YoY %	-24.64%	-7.07%	53.89%	-43.73%	-0.58%	0.00%	-	-
Horiz. %	60.29%	80.00%	86.09%	55.94%	99.42%	100.00%	-	-
DY	2.05	2.14	2.48	3.23	2.38	2.14	0.00	-
YoY %	-4.21%	-13.71%	-23.22%	35.71%	11.21%	0.00%	-	-
Horiz. %	95.79%	100.00%	115.89%	150.93%	111.21%	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