[PWROOT] YoY Cumulative Quarter Result on 30-Sep-2018 [#2]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

27-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Sep-2018 [#2]

Profit Trend

QoQ- 75.82%

YoY- 28.22%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Cumulative Result
Revenue	155,511	163,592	194,323	176,539	228,880	204,391	192,915	-3.52%
YoY %	-4.94%	-15.81%	10.07%	-22.87%	11.98%	5.95%	-	-
Horiz. %	80.61%	84.80%	100.73%	91.51%	118.64%	105.95%	100.00%	-
PBT	10,167	25,311	29,607	19,720	14,050	25,701	34,903	-18.56%
YoY %	-59.83%	-14.51%	50.14%	40.36%	-45.33%	-26.36%	-	-
Horiz. %	29.13%	72.52%	84.83%	56.50%	40.25%	73.64%	100.00%	-
Tax	-2,481	-6,100	-3,758	-3,443	-975	-2,219	-5,039	-11.12%
YoY %	59.33%	-62.32%	-9.15%	-253.13%	56.06%	55.96%	-	-
Horiz. %	49.24%	121.06%	74.58%	68.33%	19.35%	44.04%	100.00%	-
NP	7,686	19,211	25,849	16,277	13,075	23,482	29,864	-20.22%
YoY %	-59.99%	-25.68%	58.81%	24.49%	-44.32%	-21.37%	-	-
Horiz. %	25.74%	64.33%	86.56%	54.50%	43.78%	78.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,606	19,185	25,618	16,070	12,533	21,636	28,827	-19.89%
YoY %	-60.35%	-25.11%	59.42%	28.22%	-42.07%	-24.95%	-	-
Horiz. %	26.38%	66.55%	88.87%	55.75%	43.48%	75.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.40%	24.10%	12.69%	17.46%	6.94%	8.63%	14.44%	-
YoY %	1.24%	89.91%	-27.32%	151.59%	-19.58%	-40.24%	-	-
Horiz. %	168.98%	166.90%	87.88%	120.91%	48.06%	59.76%	100.00%	-
Total Cost	147,825	144,381	168,474	160,262	215,805	180,909	163,051	-1.61%
YoY %	2.39%	-14.30%	5.12%	-25.74%	19.29%	10.95%	-	-
Horiz. %	90.66%	88.55%	103.33%	98.29%	132.35%	110.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	268,185	268,236	237,658	225,153	236,083	237,395	240,720	1.81%
YoY %	-0.02%	12.87%	5.55%	-4.63%	-0.55%	-1.38%	-	-
Horiz. %	111.41%	111.43%	98.73%	93.53%	98.07%	98.62%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	7,236	18,860	19,804	13,430	21,021	15,025	17,831	-13.94%
YoY %	-61.63%	-4.77%	47.46%	-36.11%	39.91%	-15.74%	-	-
Horiz. %	40.58%	105.77%	111.06%	75.32%	117.89%	84.26%	100.00%	-
Div Payout %	95.15%	98.31%	77.31%	83.57%	167.73%	69.44%	61.86%	-
YoY %	-3.21%	27.16%	-7.49%	-50.18%	141.55%	12.25%	-	-
Horiz. %	153.82%	158.92%	124.98%	135.10%	271.14%	112.25%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	268,185	268,236	237,658	225,153	236,083	237,395	240,720	1.81%
YoY %	-0.02%	12.87%	5.55%	-4.63%	-0.55%	-1.38%	-	-
Horiz. %	111.41%	111.43%	98.73%	93.53%	98.07%	98.62%	100.00%	-
NOSH	428,041	421,827	403,896	401,929	330,108	300,500	297,185	6.26%
YoY %	1.47%	4.44%	0.49%	21.76%	9.85%	1.12%	-	-
Horiz. %	144.03%	141.94%	135.91%	135.25%	111.08%	101.12%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	4.94%	11.74%	13.30%	9.22%	5.71%	11.49%	15.48%	-
YoY %	-57.92%	-11.73%	44.25%	61.47%	-50.30%	-25.78%	-	-
Horiz. %	31.91%	75.84%	85.92%	59.56%	36.89%	74.22%	100.00%	-
ROE	2.84%	7.15%	10.78%	7.14%	5.31%	9.11%	11.98%	-
YoY %	-60.28%	-33.67%	50.98%	34.46%	-41.71%	-23.96%	-	-
Horiz. %	23.71%	59.68%	89.98%	59.60%	44.32%	76.04%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	36.53	39.03	49.06	44.69	70.77	68.02	64.91	-9.12%
YoY %	-6.41%	-20.44%	9.78%	-36.85%	4.04%	4.79%	-	-
Horiz. %	56.28%	60.13%	75.58%	68.85%	109.03%	104.79%	100.00%	-
EPS	1.80	4.60	6.50	4.10	3.90	7.20	9.70	-24.45%
YoY %	-60.87%	-29.23%	58.54%	5.13%	-45.83%	-25.77%	-	-
Horiz. %	18.56%	47.42%	67.01%	42.27%	40.21%	74.23%	100.00%	-
DPS	1.70	4.50	5.00	3.40	6.50	5.00	6.00	-18.94%
YoY %	-62.22%	-10.00%	47.06%	-47.69%	30.00%	-16.67%	-	-
Horiz. %	28.33%	75.00%	83.33%	56.67%	108.33%	83.33%	100.00%	-
NAPS	0.63	0.64	0.60	0.57	0.73	0.79	0.81	-4.09%
YoY %	-1.56%	6.67%	5.26%	-21.92%	-7.59%	-2.47%	-	-
Horiz. %	77.78%	79.01%	74.07%	70.37%	90.12%	97.53%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 401,929
RPS	32.00	33.66	39.99	36.33	47.10	42.06	39.70	-3.52%
YoY %	-4.93%	-15.83%	10.07%	-22.87%	11.98%	5.94%	-	-
Horiz. %	80.60%	84.79%	100.73%	91.51%	118.64%	105.94%	100.00%	-
EPS	1.57	3.95	5.27	3.31	2.58	4.45	5.93	-19.85%
YoY %	-60.25%	-25.05%	59.21%	28.29%	-42.02%	-24.96%	-	-
Horiz. %	26.48%	66.61%	88.87%	55.82%	43.51%	75.04%	100.00%	-
DPS	1.49	3.88	4.08	2.76	4.33	3.09	3.67	-13.93%
YoY %	-61.60%	-4.90%	47.83%	-36.26%	40.13%	-15.80%	-	-
Horiz. %	40.60%	105.72%	111.17%	75.20%	117.98%	84.20%	100.00%	-
NAPS	0.5519	0.552	0.4891	0.4633	0.4858	0.4885	0.4954	1.81%
YoY %	-0.02%	12.86%	5.57%	-4.63%	-0.55%	-1.39%	-	-
Horiz. %	111.40%	111.43%	98.73%	93.52%	98.06%	98.61%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	1.34	2.11	2.11	1.56	2.08	2.06	2.34	-
P/RPS	3.67	5.41	4.30	3.49	2.94	3.03	3.60	0.32%
YoY %	-32.16%	25.81%	23.21%	18.71%	-2.97%	-15.83%	-	-
Horiz. %	101.94%	150.28%	119.44%	96.94%	81.67%	84.17%	100.00%	-
P/EPS	75.00	46.10	32.62	38.35	53.67	28.61	24.12	20.79%
YoY %	62.69%	41.32%	-14.94%	-28.54%	87.59%	18.62%	-	-
Horiz. %	310.95%	191.13%	135.24%	159.00%	222.51%	118.62%	100.00%	-
EY	1.33	2.17	3.07	2.61	1.86	3.50	4.15	-17.26%
YoY %	-38.71%	-29.32%	17.62%	40.32%	-46.86%	-15.66%	-	-
Horiz. %	32.05%	52.29%	73.98%	62.89%	44.82%	84.34%	100.00%	-
DY	1.27	2.13	2.37	2.18	3.13	2.43	2.56	-11.01%
YoY %	-40.38%	-10.13%	8.72%	-30.35%	28.81%	-5.08%	-	-
Horiz. %	49.61%	83.20%	92.58%	85.16%	122.27%	94.92%	100.00%	-
P/NAPS	2.13	3.30	3.52	2.74	2.85	2.61	2.89	-4.95%
YoY %	-35.45%	-6.25%	28.47%	-3.86%	9.20%	-9.69%	-	-
Horiz. %	73.70%	114.19%	121.80%	94.81%	98.62%	90.31%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	23/11/21	26/11/20	25/11/19	27/11/18	28/11/17	29/11/16	25/11/15	-
Price	1.38	2.20	2.34	1.37	2.01	2.10	2.81	-
P/RPS	3.78	5.64	4.77	3.07	2.84	3.09	4.33	-2.23%
YoY %	-32.98%	18.24%	55.37%	8.10%	-8.09%	-28.64%	-	-
Horiz. %	87.30%	130.25%	110.16%	70.90%	65.59%	71.36%	100.00%	-
P/EPS	77.24	48.06	36.18	33.68	51.87	29.17	28.97	17.73%
YoY %	60.72%	32.84%	7.42%	-35.07%	77.82%	0.69%	-	-
Horiz. %	266.62%	165.90%	124.89%	116.26%	179.05%	100.69%	100.00%	-
EY	1.29	2.08	2.76	2.97	1.93	3.43	3.45	-15.10%
YoY %	-37.98%	-24.64%	-7.07%	53.89%	-43.73%	-0.58%	-	-
Horiz. %	37.39%	60.29%	80.00%	86.09%	55.94%	99.42%	100.00%	-
DY	1.23	2.05	2.14	2.48	3.23	2.38	2.14	-8.80%
YoY %	-40.00%	-4.21%	-13.71%	-23.22%	35.71%	11.21%	-	-
Horiz. %	57.48%	95.79%	100.00%	115.89%	150.93%	111.21%	100.00%	-
P/NAPS	2.19	3.44	3.90	2.40	2.75	2.66	3.47	-7.37%
YoY %	-36.34%	-11.79%	62.50%	-12.73%	3.38%	-23.34%	-	-
Horiz. %	63.11%	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