[PWROOT] YoY 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- 244.12%

YoY- -20.61%

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
Quarter Result
Revenue	79,676	100,095	87,293	119,654	99,316	84,014	100,595	-3.80%
YoY %	-20.40%	14.67%	-27.05%	20.48%	18.21%	-16.48%	-	-
Horiz. %	79.20%	99.50%	86.78%	118.95%	98.73%	83.52%	100.00%	-
PBT	11,730	16,215	8,916	10,888	14,245	15,175	6,381	10.66%
YoY %	-27.66%	81.86%	-18.11%	-23.57%	-6.13%	137.82%	-	-
Horiz. %	183.83%	254.11%	139.73%	170.63%	223.24%	237.82%	100.00%	-
Tax	-3,258	-2,671	-1,900	-901	-1,098	-660	-1,195	18.17%
YoY %	-21.98%	-40.58%	-110.88%	17.94%	-66.36%	44.77%	-	-
Horiz. %	272.64%	223.51%	159.00%	75.40%	91.88%	55.23%	100.00%	-
NP	8,472	13,544	7,016	9,987	13,147	14,515	5,186	8.51%
YoY %	-37.45%	93.04%	-29.75%	-24.04%	-9.42%	179.89%	-	-
Horiz. %	163.36%	261.16%	135.29%	192.58%	253.51%	279.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,453	13,440	6,930	9,711	12,232	14,149	4,948	9.32%
YoY %	-37.11%	93.94%	-28.64%	-20.61%	-13.55%	185.95%	-	-
Horiz. %	170.84%	271.62%	140.06%	196.26%	247.21%	285.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.77%	16.47%	21.31%	8.28%	7.71%	4.35%	18.73%	-
YoY %	68.61%	-22.71%	157.37%	7.39%	77.24%	-76.78%	-	-
Horiz. %	148.26%	87.93%	113.77%	44.21%	41.16%	23.22%	100.00%	-
Total Cost	71,204	86,551	80,277	109,667	86,169	69,499	95,409	-4.75%
YoY %	-17.73%	7.82%	-26.80%	27.27%	23.99%	-27.16%	-	-
Horiz. %	74.63%	90.72%	84.14%	114.94%	90.32%	72.84%	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	235,689	243,844	225,752	2.91%
YoY %	12.87%	5.55%	-4.63%	0.17%	-3.34%	8.01%	-	-
Horiz. %	118.82%	105.27%	99.73%	104.58%	104.40%	108.01%	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	8,382	11,882	6,715	8,085	7,458	9,031	10,823	-4.16%
YoY %	-29.46%	76.95%	-16.94%	8.41%	-17.42%	-16.56%	-	-
Horiz. %	77.45%	109.78%	62.04%	74.70%	68.91%	83.44%	100.00%	-
Div Payout %	99.16%	88.41%	96.90%	83.26%	60.98%	63.83%	218.75%	-
YoY %	12.16%	-8.76%	16.38%	36.54%	-4.46%	-70.82%	-	-
Horiz. %	45.33%	40.42%	44.30%	38.06%	27.88%	29.18%	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	235,689	243,844	225,752	2.91%
YoY %	12.87%	5.55%	-4.63%	0.17%	-3.34%	8.01%	-	-
Horiz. %	118.82%	105.27%	99.73%	104.58%	104.40%	108.01%	100.00%	-
NOSH	421,827	403,896	401,929	330,108	298,341	301,042	309,249	5.30%
YoY %	4.44%	0.49%	21.76%	10.65%	-0.90%	-2.65%	-	-
Horiz. %	136.40%	130.61%	129.97%	106.75%	96.47%	97.35%	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	10.63%	13.53%	8.04%	8.35%	13.24%	17.28%	5.16%	-
YoY %	-21.43%	68.28%	-3.71%	-36.93%	-23.38%	234.88%	-	-
Horiz. %	206.01%	262.21%	155.81%	161.82%	256.59%	334.88%	100.00%	-
ROE	3.15%	5.66%	3.08%	4.11%	5.19%	5.80%	2.19%	-
YoY %	-44.35%	83.77%	-25.06%	-20.81%	-10.52%	164.84%	-	-
Horiz. %	143.84%	258.45%	140.64%	187.67%	236.99%	264.84%	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	19.01	25.27	22.10	37.00	33.29	27.91	32.53	-8.55%
YoY %	-24.77%	14.34%	-40.27%	11.14%	19.28%	-14.20%	-	-
Horiz. %	58.44%	77.68%	67.94%	113.74%	102.34%	85.80%	100.00%	-
EPS	2.00	3.40	1.80	3.00	4.10	4.70	1.60	3.78%
YoY %	-41.18%	88.89%	-40.00%	-26.83%	-12.77%	193.75%	-	-
Horiz. %	125.00%	212.50%	112.50%	187.50%	256.25%	293.75%	100.00%	-
DPS	2.00	3.00	1.70	2.50	2.50	3.00	3.50	-8.89%
YoY %	-33.33%	76.47%	-32.00%	0.00%	-16.67%	-14.29%	-	-
Horiz. %	57.14%	85.71%	48.57%	71.43%	71.43%	85.71%	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	16.40	20.60	17.96	24.62	20.44	17.29	20.70	-3.80%
YoY %	-20.39%	14.70%	-27.05%	20.45%	18.22%	-16.47%	-	-
Horiz. %	79.23%	99.52%	86.76%	118.94%	98.74%	83.53%	100.00%	-
EPS	1.74	2.77	1.43	2.00	2.52	2.91	1.02	9.30%
YoY %	-37.18%	93.71%	-28.50%	-20.63%	-13.40%	185.29%	-	-
Horiz. %	170.59%	271.57%	140.20%	196.08%	247.06%	285.29%	100.00%	-
DPS	1.72	2.45	1.38	1.66	1.53	1.86	2.23	-4.23%
YoY %	-29.80%	77.54%	-16.87%	8.50%	-17.74%	-16.59%	-	-
Horiz. %	77.13%	109.87%	61.88%	74.44%	68.61%	83.41%	100.00%	-
NAPS	0.552	0.4891	0.4633	0.4858	0.485	0.5018	0.4646	2.91%
YoY %	12.86%	5.57%	-4.63%	0.16%	-3.35%	8.01%	-	-
Horiz. %	118.81%	105.27%	99.72%	104.56%	104.39%	108.01%	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	11.10	8.35	7.06	5.62	6.19	8.38	0.00	-
YoY %	32.93%	18.27%	25.62%	-9.21%	-26.13%	0.00%	-	-
Horiz. %	132.46%	99.64%	84.25%	67.06%	73.87%	100.00%	-	-
P/EPS	104.62	62.19	88.92	69.27	50.24	49.79	0.00	-
YoY %	68.23%	-30.06%	28.37%	37.88%	0.90%	0.00%	-	-
Horiz. %	210.12%	124.90%	178.59%	139.12%	100.90%	100.00%	-	-
EY	0.96	1.61	1.12	1.44	1.99	2.01	0.00	-
YoY %	-40.37%	43.75%	-22.22%	-27.64%	-1.00%	0.00%	-	-
Horiz. %	47.76%	80.10%	55.72%	71.64%	99.00%	100.00%	-	-
DY	0.95	1.42	1.09	1.20	1.21	1.28	0.00	-
YoY %	-33.10%	30.28%	-9.17%	-0.83%	-5.47%	0.00%	-	-
Horiz. %	74.22%	110.94%	85.16%	93.75%	94.53%	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	11.57	9.26	6.20	5.43	6.31	10.07	0.00	-
YoY %	24.95%	49.35%	14.18%	-13.95%	-37.34%	0.00%	-	-
Horiz. %	114.90%	91.96%	61.57%	53.92%	62.66%	100.00%	-	-
P/EPS	109.08	68.96	78.09	66.94	51.22	59.79	0.00	-
YoY %	58.18%	-11.69%	16.66%	30.69%	-14.33%	0.00%	-	-
Horiz. %	182.44%	115.34%	130.61%	111.96%	85.67%	100.00%	-	-
EY	0.92	1.45	1.28	1.49	1.95	1.67	0.00	-
YoY %	-36.55%	13.28%	-14.09%	-23.59%	16.77%	0.00%	-	-
Horiz. %	55.09%	86.83%	76.65%	89.22%	116.77%	100.00%	-	-
DY	0.91	1.28	1.24	1.24	1.19	1.07	0.00	-
YoY %	-28.91%	3.23%	0.00%	4.20%	11.21%	0.00%	-	-
Horiz. %	85.05%	119.63%	115.89%	115.89%	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