[PWROOT] YoY Quarter Result on 30-Jun-2018 [#1]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Jun-2018 [#1]

Profit Trend

QoQ- 196.08%

YoY- 223.88%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Quarter Result
Revenue	74,679	83,917	94,228	89,246	109,226	105,075	108,901	-6.08%
YoY %	-11.01%	-10.94%	5.58%	-18.29%	3.95%	-3.51%	-	-
Horiz. %	68.58%	77.06%	86.53%	81.95%	100.30%	96.49%	100.00%	-
PBT	3,217	13,581	13,392	10,804	3,162	11,456	19,728	-26.06%
YoY %	-76.31%	1.41%	23.95%	241.68%	-72.40%	-41.93%	-	-
Horiz. %	16.31%	68.84%	67.88%	54.76%	16.03%	58.07%	100.00%	-
Tax	-1,173	-2,842	-1,087	-1,543	-74	-1,121	-4,379	-19.69%
YoY %	58.73%	-161.45%	29.55%	-1,985.14%	93.40%	74.40%	-	-
Horiz. %	26.79%	64.90%	24.82%	35.24%	1.69%	25.60%	100.00%	-
NP	2,044	10,739	12,305	9,261	3,088	10,335	15,349	-28.51%
YoY %	-80.97%	-12.73%	32.87%	199.90%	-70.12%	-32.67%	-	-
Horiz. %	13.32%	69.97%	80.17%	60.34%	20.12%	67.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,008	10,732	12,178	9,140	2,822	9,404	14,678	-28.19%
YoY %	-81.29%	-11.87%	33.24%	223.88%	-69.99%	-35.93%	-	-
Horiz. %	13.68%	73.12%	82.97%	62.27%	19.23%	64.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.46%	20.93%	8.12%	14.28%	2.34%	9.79%	22.20%	-
YoY %	74.20%	157.76%	-43.14%	510.26%	-76.10%	-55.90%	-	-
Horiz. %	164.23%	94.28%	36.58%	64.32%	10.54%	44.10%	100.00%	-
Total Cost	72,635	73,178	81,923	79,985	106,138	94,740	93,552	-4.12%
YoY %	-0.74%	-10.67%	2.42%	-24.64%	12.03%	1.27%	-	-
Horiz. %	77.64%	78.22%	87.57%	85.50%	113.45%	101.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,622	254,399	228,801	213,576	241,437	236,616	227,658	2.66%
YoY %	4.80%	11.19%	7.13%	-11.54%	2.04%	3.93%	-	-
Horiz. %	117.12%	111.75%	100.50%	93.81%	106.05%	103.93%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	2,116	10,258	7,889	5,501	12,542	7,583	8,986	-21.40%
YoY %	-79.37%	30.03%	43.41%	-56.14%	65.40%	-15.61%	-	-
Horiz. %	23.55%	114.16%	87.79%	61.22%	139.57%	84.39%	100.00%	-
Div Payout %	105.38%	95.58%	64.79%	60.19%	444.44%	80.65%	61.22%	-
YoY %	10.25%	47.52%	7.64%	-86.46%	451.07%	31.74%	-	-
Horiz. %	172.13%	156.13%	105.83%	98.32%	725.97%	131.74%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	266,622	254,399	228,801	213,576	241,437	236,616	227,658	2.66%
YoY %	4.80%	11.19%	7.13%	-11.54%	2.04%	3.93%	-	-
Horiz. %	117.12%	111.75%	100.50%	93.81%	106.05%	103.93%	100.00%	-
NOSH	425,017	417,155	402,822	330,359	313,555	303,354	299,551	5.99%
YoY %	1.88%	3.56%	21.93%	5.36%	3.36%	1.27%	-	-
Horiz. %	141.88%	139.26%	134.48%	110.28%	104.67%	101.27%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	2.74%	12.80%	13.06%	10.38%	2.83%	9.84%	14.09%	-
YoY %	-78.59%	-1.99%	25.82%	266.78%	-71.24%	-30.16%	-	-
Horiz. %	19.45%	90.84%	92.69%	73.67%	20.09%	69.84%	100.00%	-
ROE	0.75%	4.22%	5.32%	4.28%	1.17%	3.97%	6.45%	-
YoY %	-82.23%	-20.68%	24.30%	265.81%	-70.53%	-38.45%	-	-
Horiz. %	11.63%	65.43%	82.48%	66.36%	18.14%	61.55%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	17.65	20.45	23.89	27.58	34.83	34.64	36.35	-11.33%
YoY %	-13.69%	-14.40%	-13.38%	-20.82%	0.55%	-4.70%	-	-
Horiz. %	48.56%	56.26%	65.72%	75.87%	95.82%	95.30%	100.00%	-
EPS	0.50	2.60	3.10	2.80	0.90	3.10	4.90	-31.61%
YoY %	-80.77%	-16.13%	10.71%	211.11%	-70.97%	-36.73%	-	-
Horiz. %	10.20%	53.06%	63.27%	57.14%	18.37%	63.27%	100.00%	-
DPS	0.50	2.50	2.00	1.70	4.00	2.50	3.00	-25.79%
YoY %	-80.00%	25.00%	17.65%	-57.50%	60.00%	-16.67%	-	-
Horiz. %	16.67%	83.33%	66.67%	56.67%	133.33%	83.33%	100.00%	-
NAPS	0.63	0.62	0.58	0.66	0.77	0.78	0.76	-3.07%
YoY %	1.61%	6.90%	-12.12%	-14.29%	-1.28%	2.63%	-	-
Horiz. %	82.89%	81.58%	76.32%	86.84%	101.32%	102.63%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 330,359
RPS	15.37	17.27	19.39	18.37	22.48	21.62	22.41	-6.08%
YoY %	-11.00%	-10.93%	5.55%	-18.28%	3.98%	-3.53%	-	-
Horiz. %	68.59%	77.06%	86.52%	81.97%	100.31%	96.47%	100.00%	-
EPS	0.41	2.21	2.51	1.88	0.58	1.94	3.02	-28.28%
YoY %	-81.45%	-11.95%	33.51%	224.14%	-70.10%	-35.76%	-	-
Horiz. %	13.58%	73.18%	83.11%	62.25%	19.21%	64.24%	100.00%	-
DPS	0.44	2.11	1.62	1.13	2.58	1.56	1.85	-21.26%
YoY %	-79.15%	30.25%	43.36%	-56.20%	65.38%	-15.68%	-	-
Horiz. %	23.78%	114.05%	87.57%	61.08%	139.46%	84.32%	100.00%	-
NAPS	0.5487	0.5235	0.4708	0.4395	0.4968	0.4869	0.4685	2.66%
YoY %	4.81%	11.19%	7.12%	-11.53%	2.03%	3.93%	-	-
Horiz. %	117.12%	111.74%	100.49%	93.81%	106.04%	103.93%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.32	2.25	1.53	1.77	2.39	2.75	2.01	-
P/RPS	7.48	11.00	6.41	6.42	6.86	7.94	5.53	5.15%
YoY %	-32.00%	71.61%	-0.16%	-6.41%	-13.60%	43.58%	-	-
Horiz. %	135.26%	198.92%	115.91%	116.09%	124.05%	143.58%	100.00%	-
P/EPS	278.21	86.03	49.56	62.67	265.56	88.71	41.02	37.54%
YoY %	223.39%	73.59%	-20.92%	-76.40%	199.36%	116.26%	-	-
Horiz. %	678.23%	209.73%	120.82%	152.78%	647.39%	216.26%	100.00%	-
EY	0.36	1.16	2.02	1.60	0.38	1.13	2.44	-27.28%
YoY %	-68.97%	-42.57%	26.25%	321.05%	-66.37%	-53.69%	-	-
Horiz. %	14.75%	47.54%	82.79%	65.57%	15.57%	46.31%	100.00%	-
DY	0.38	1.11	1.31	0.96	1.67	0.91	1.49	-20.34%
YoY %	-65.77%	-15.27%	36.46%	-42.51%	83.52%	-38.93%	-	-
Horiz. %	25.50%	74.50%	87.92%	64.43%	112.08%	61.07%	100.00%	-
P/NAPS	2.10	3.63	2.64	2.68	3.10	3.53	2.64	-3.73%
YoY %	-42.15%	37.50%	-1.49%	-13.55%	-12.18%	33.71%	-	-
Horiz. %	79.55%	137.50%	100.00%	101.52%	117.42%	133.71%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/08/21	26/08/20	27/08/19	28/08/18	29/08/17	30/08/16	25/08/15	-
Price	1.35	2.20	1.96	1.54	2.05	2.01	2.09	-
P/RPS	7.65	10.76	8.21	5.58	5.88	5.80	5.75	4.86%
YoY %	-28.90%	31.06%	47.13%	-5.10%	1.38%	0.87%	-	-
Horiz. %	133.04%	187.13%	142.78%	97.04%	102.26%	100.87%	100.00%	-
P/EPS	284.53	84.11	63.49	54.52	227.78	64.84	42.65	37.16%
YoY %	238.28%	32.48%	16.45%	-76.06%	251.30%	52.03%	-	-
Horiz. %	667.13%	197.21%	148.86%	127.83%	534.07%	152.03%	100.00%	-
EY	0.35	1.19	1.58	1.83	0.44	1.54	2.34	-27.12%
YoY %	-70.59%	-24.68%	-13.66%	315.91%	-71.43%	-34.19%	-	-
Horiz. %	14.96%	50.85%	67.52%	78.21%	18.80%	65.81%	100.00%	-
DY	0.37	1.14	1.02	1.10	1.95	1.24	1.44	-20.25%
YoY %	-67.54%	11.76%	-7.27%	-43.59%	57.26%	-13.89%	-	-
Horiz. %	25.69%	79.17%	70.83%	76.39%	135.42%	86.11%	100.00%	-
P/NAPS	2.14	3.55	3.38	2.33	2.66	2.58	2.75	-4.09%
YoY %	-39.72%	5.03%	45.06%	-12.41%	3.10%	-6.18%	-	-
Horiz. %	77.82%	129.09%	122.91%	84.73%	96.73%	93.82%	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