[PWROOT] YoY 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- -33.93%
YoY- -48.8%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 80,604 101,373 81,870 115,116 103,315 85,865 94,450 -2.60%
PBT 8,166 16,491 8,206 6,710 15,385 4,627 11,566 -5.63%
Tax -998 -3,118 -1,168 -136 -1,873 4,434 -602 8.78%
NP 7,168 13,373 7,038 6,574 13,512 9,061 10,964 -6.83%
-
NP to SH 7,048 13,084 6,977 6,416 12,531 8,713 9,590 -4.99%
-
Tax Rate 12.22% 18.91% 14.23% 2.03% 12.17% -95.83% 5.20% -
Total Cost 73,436 88,000 74,832 108,542 89,803 76,804 83,486 -2.11%
-
Net Worth 269,864 267,070 217,433 229,621 233,120 234,349 224,765 3.09%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 6,324 14,162 6,720 8,085 7,668 6,008 5,993 0.89%
Div Payout % 89.74% 108.25% 96.33% 126.02% 61.20% 68.97% 62.50% -
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 269,864 267,070 217,433 229,621 233,120 234,349 224,765 3.09%
NOSH 424,012 408,814 402,229 330,148 329,291 300,448 299,687 5.94%
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 8.89% 13.19% 8.60% 5.71% 13.08% 10.55% 11.61% -
ROE 2.61% 4.90% 3.21% 2.79% 5.38% 3.72% 4.27% -
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 19.12 25.05 20.71 35.59 33.68 28.58 31.52 -7.98%
EPS 1.70 3.20 1.80 2.00 4.10 2.90 3.20 -9.99%
DPS 1.50 3.50 1.70 2.50 2.50 2.00 2.00 -4.67%
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 16.59 20.86 16.85 23.69 21.26 17.67 19.44 -2.60%
EPS 1.45 2.69 1.44 1.32 2.58 1.79 1.97 -4.97%
DPS 1.30 2.91 1.38 1.66 1.58 1.24 1.23 0.92%
NAPS 0.5553 0.5496 0.4474 0.4725 0.4797 0.4823 0.4625 3.09%
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 10.31 9.58 6.66 5.28 6.09 9.62 4.79 13.61%
P/EPS 117.86 74.23 78.19 94.76 50.18 94.83 47.19 16.46%
EY 0.85 1.35 1.28 1.06 1.99 1.05 2.12 -14.11%
DY 0.76 1.46 1.23 1.33 1.22 0.73 1.32 -8.78%
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 9.21 9.18 6.86 4.69 6.53 8.43 4.85 11.26%
P/EPS 105.30 71.13 80.46 84.18 53.85 83.10 47.81 14.05%
EY 0.95 1.41 1.24 1.19 1.86 1.20 2.09 -12.30%
DY 0.85 1.52 1.20 1.50 1.14 0.83 1.31 -6.94%
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