[PWROOT] YoY Cumulative 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- 51.19%
YoY- -44.54%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 244,196 295,696 258,409 343,996 307,706 278,780 282,793 -2.41%
PBT 33,477 46,098 27,926 20,760 41,086 39,530 29,955 1.86%
Tax -7,098 -6,876 -4,611 -1,111 -4,092 -605 -4,208 9.09%
NP 26,379 39,222 23,315 19,649 36,994 38,925 25,747 0.40%
-
NP to SH 26,233 38,702 23,047 18,949 34,167 37,540 23,871 1.58%
-
Tax Rate 21.20% 14.92% 16.51% 5.35% 9.96% 1.53% 14.05% -
Total Cost 217,817 256,474 235,094 324,347 270,712 239,855 257,046 -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 25,299 34,395 20,162 29,106 23,005 23,834 16,619 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 9.72% 14.49% 10.60% 8.25% 14.66% 16.15% 10.53% -
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 57.91 73.07 65.36 106.37 100.32 93.57 93.59 -7.68%
EPS 6.30 9.70 5.90 5.90 11.30 12.60 7.90 -3.69%
DPS 6.00 8.50 5.10 9.00 7.50 8.00 5.50 1.45%
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 50.25 60.85 53.18 70.79 63.32 57.37 58.19 -2.41%
EPS 5.40 7.96 4.74 3.90 7.03 7.73 4.91 1.59%
DPS 5.21 7.08 4.15 5.99 4.73 4.90 3.42 7.26%
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 3.40 3.28 2.11 1.77 2.04 2.94 1.61 13.25%
P/EPS 31.67 25.09 23.67 32.09 18.40 21.83 19.11 8.77%
EY 3.16 3.99 4.22 3.12 5.43 4.58 5.23 -8.04%
DY 3.05 3.54 3.70 4.79 3.66 2.91 3.64 -2.90%
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 3.04 3.15 2.17 1.57 2.19 2.58 1.63 10.93%
P/EPS 28.29 24.05 24.36 28.50 19.75 19.13 19.37 6.51%
EY 3.53 4.16 4.11 3.51 5.06 5.23 5.16 -6.12%
DY 3.41 3.70 3.59 5.39 3.41 3.32 3.59 -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