[PWROOT] YoY Cumulative Quarter Result on 31-Mar-2018 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -50.2%
YoY- -78.32%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 309,221 386,099 338,012 424,577 399,301 367,531 383,236 -3.51%
PBT 34,646 62,783 37,078 10,642 54,761 44,381 51,940 -6.52%
Tax -6,563 -11,116 -8,947 -579 -7,544 832 -5,411 3.26%
NP 28,083 51,667 28,131 10,063 47,217 45,213 46,529 -8.06%
-
NP to SH 28,102 51,376 28,008 9,436 43,526 43,448 43,085 -6.86%
-
Tax Rate 18.94% 17.71% 24.13% 5.44% 13.78% -1.87% 10.42% -
Total Cost 281,138 334,432 309,881 414,514 352,084 322,318 336,707 -2.95%
-
Net Worth 266,221 253,242 213,491 213,488 232,956 232,124 228,983 2.54%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 27,467 51,056 31,628 30,729 35,249 32,735 30,129 -1.52%
Div Payout % 97.74% 99.38% 112.93% 325.66% 80.99% 75.34% 69.93% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 266,221 253,242 213,491 213,488 232,956 232,124 228,983 2.54%
NOSH 424,133 410,567 402,348 330,221 306,521 297,595 301,293 5.85%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 9.08% 13.38% 8.32% 2.37% 11.82% 12.30% 12.14% -
ROE 10.56% 20.29% 13.12% 4.42% 18.68% 18.72% 18.82% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 73.18 94.53 85.50 131.26 130.27 123.50 127.20 -8.79%
EPS 6.70 12.80 7.10 2.90 14.20 14.60 14.30 -11.85%
DPS 6.50 12.50 8.00 9.50 11.50 11.00 10.00 -6.92%
NAPS 0.63 0.62 0.54 0.66 0.76 0.78 0.76 -3.07%
Adjusted Per Share Value based on latest NOSH - 330,221
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 63.63 79.45 69.56 87.37 82.17 75.63 78.86 -3.51%
EPS 5.78 10.57 5.76 1.94 8.96 8.94 8.87 -6.88%
DPS 5.65 10.51 6.51 6.32 7.25 6.74 6.20 -1.53%
NAPS 0.5478 0.5211 0.4393 0.4393 0.4794 0.4777 0.4712 2.53%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.72 1.90 1.27 1.41 2.33 2.15 1.66 -
P/RPS 2.35 2.01 1.49 1.07 1.79 1.74 1.31 10.22%
P/EPS 25.86 15.11 17.93 48.33 16.41 14.73 11.61 14.26%
EY 3.87 6.62 5.58 2.07 6.09 6.79 8.61 -12.46%
DY 3.78 6.58 6.30 6.74 4.94 5.12 6.02 -7.45%
P/NAPS 2.73 3.06 2.35 2.14 3.07 2.76 2.18 3.81%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 28/05/20 28/05/19 25/05/18 30/05/17 26/05/16 26/05/15 -
Price 1.69 2.24 1.34 1.51 2.57 1.98 1.83 -
P/RPS 2.31 2.37 1.57 1.15 1.97 1.60 1.44 8.18%
P/EPS 25.41 17.81 18.92 51.76 18.10 13.56 12.80 12.09%
EY 3.94 5.62 5.29 1.93 5.53 7.37 7.81 -10.76%
DY 3.85 5.58 5.97 6.29 4.47 5.56 5.46 -5.65%
P/NAPS 2.68 3.61 2.48 2.29 3.38 2.54 2.41 1.78%

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