[PWROOT] YoY TTM Result on 30-Jun-2017 [#1]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

29-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Jun-2017 [#1]

Profit Trend

QoQ- -15.12%

YoY- -3.22%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	375,788	342,994	404,597	403,817	363,984	404,389	159,848	15.29%
YoY %	9.56%	-15.23%	0.19%	10.94%	-9.99%	152.98%	-	-
Horiz. %	235.09%	214.58%	253.11%	252.63%	227.71%	252.98%	100.00%	-
PBT	62,972	39,666	18,284	46,466	36,109	59,660	23,042	18.22%
YoY %	58.76%	116.94%	-60.65%	28.68%	-39.48%	158.92%	-	-
Horiz. %	273.29%	172.15%	79.35%	201.66%	156.71%	258.92%	100.00%	-
Tax	-12,871	-8,491	-2,048	-6,497	4,091	-7,379	-2,736	29.41%
YoY %	-51.58%	-314.60%	68.48%	-258.81%	155.44%	-169.70%	-	-
Horiz. %	470.43%	310.34%	74.85%	237.46%	-149.52%	269.70%	100.00%	-
NP	50,101	31,175	16,236	39,969	40,200	52,281	20,306	16.22%
YoY %	60.71%	92.01%	-59.38%	-0.57%	-23.11%	157.47%	-	-
Horiz. %	246.73%	153.53%	79.96%	196.83%	197.97%	257.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,930	31,046	15,754	36,944	38,175	48,430	19,916	16.53%
YoY %	60.83%	97.07%	-57.36%	-3.22%	-21.17%	143.17%	-	-
Horiz. %	250.70%	155.88%	79.10%	185.50%	191.68%	243.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.44%	21.41%	11.20%	13.98%	-11.33%	12.37%	11.87%	-
YoY %	-4.53%	91.16%	-19.89%	223.39%	-191.59%	4.21%	-	-
Horiz. %	172.20%	180.37%	94.36%	117.78%	-95.45%	104.21%	100.00%	-
Total Cost	325,687	311,819	388,361	363,848	323,784	352,108	139,542	15.15%
YoY %	4.45%	-19.71%	6.74%	12.37%	-8.04%	152.33%	-	-
Horiz. %	233.40%	223.46%	278.31%	260.74%	232.03%	252.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	254,399	228,801	213,576	241,437	236,616	227,658	0	-
YoY %	11.19%	7.13%	-11.54%	2.04%	3.93%	0.00%	-	-
Horiz. %	111.75%	100.50%	93.81%	106.05%	103.93%	100.00%	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	52,642	32,790	23,288	40,578	31,487	39,313	15,118	23.09%
YoY %	60.54%	40.80%	-42.61%	28.87%	-19.91%	160.04%	-	-
Horiz. %	348.21%	216.89%	154.04%	268.41%	208.27%	260.04%	100.00%	-
Div Payout %	105.43%	105.62%	147.83%	109.84%	82.48%	81.18%	75.91%	-
YoY %	-0.18%	-28.55%	34.59%	33.17%	1.60%	6.94%	-	-
Horiz. %	138.89%	139.14%	194.74%	144.70%	108.65%	106.94%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	254,399	228,801	213,576	241,437	236,616	227,658	0	-
YoY %	11.19%	7.13%	-11.54%	2.04%	3.93%	0.00%	-	-
Horiz. %	111.75%	100.50%	93.81%	106.05%	103.93%	100.00%	-	-
NOSH	417,155	402,822	330,359	313,555	303,354	299,551	301,064	5.58%
YoY %	3.56%	21.93%	5.36%	3.36%	1.27%	-0.50%	-	-
Horiz. %	138.56%	133.80%	109.73%	104.15%	100.76%	99.50%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	13.33%	9.09%	4.01%	9.90%	11.04%	12.93%	12.70%	-
YoY %	46.64%	126.68%	-59.49%	-10.33%	-14.62%	1.81%	-	-
Horiz. %	104.96%	71.57%	31.57%	77.95%	86.93%	101.81%	100.00%	-
ROE	19.63%	13.57%	7.38%	15.30%	16.13%	21.27%	0.00%	-
YoY %	44.66%	83.88%	-51.76%	-5.15%	-24.17%	0.00%	-	-
Horiz. %	92.29%	63.80%	34.70%	71.93%	75.83%	100.00%	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	91.58	86.95	125.03	128.79	119.99	135.00	53.09	9.50%
YoY %	5.32%	-30.46%	-2.92%	7.33%	-11.12%	154.29%	-	-
Horiz. %	172.50%	163.78%	235.51%	242.59%	226.01%	254.29%	100.00%	-
EPS	12.17	7.87	4.87	11.78	12.58	16.17	6.62	10.67%
YoY %	54.64%	61.60%	-58.66%	-6.36%	-22.20%	144.26%	-	-
Horiz. %	183.84%	118.88%	73.56%	177.95%	190.03%	244.26%	100.00%	-
DPS	12.83	8.30	7.20	12.94	10.38	13.12	5.00	16.98%
YoY %	54.58%	15.28%	-44.36%	24.66%	-20.88%	162.40%	-	-
Horiz. %	256.60%	166.00%	144.00%	258.80%	207.60%	262.40%	100.00%	-
NAPS	0.62	0.58	0.66	0.77	0.78	0.76	0.00	-
YoY %	6.90%	-12.12%	-14.29%	-1.28%	2.63%	0.00%	-	-
Horiz. %	81.58%	76.32%	86.84%	101.32%	102.63%	100.00%	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 313,555
RPS	77.33	70.58	83.26	83.10	74.90	83.22	32.89	15.29%
YoY %	9.56%	-15.23%	0.19%	10.95%	-10.00%	153.03%	-	-
Horiz. %	235.12%	214.59%	253.15%	252.66%	227.73%	253.03%	100.00%	-
EPS	10.27	6.39	3.24	7.60	7.86	9.97	4.10	16.52%
YoY %	60.72%	97.22%	-57.37%	-3.31%	-21.16%	143.17%	-	-
Horiz. %	250.49%	155.85%	79.02%	185.37%	191.71%	243.17%	100.00%	-
DPS	10.83	6.75	4.79	8.35	6.48	8.09	3.11	23.09%
YoY %	60.44%	40.92%	-42.63%	28.86%	-19.90%	160.13%	-	-
Horiz. %	348.23%	217.04%	154.02%	268.49%	208.36%	260.13%	100.00%	-
NAPS	0.5235	0.4708	0.4395	0.4968	0.4869	0.4685	0.00	-
YoY %	11.19%	7.12%	-11.53%	2.03%	3.93%	0.00%	-	-
Horiz. %	111.74%	100.49%	93.81%	106.04%	103.93%	100.00%	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	2.25	1.53	1.77	2.39	2.75	2.01	2.39	-
P/RPS	2.46	1.76	1.42	1.86	2.29	1.49	4.50	-9.56%
YoY %	39.77%	23.94%	-23.66%	-18.78%	53.69%	-66.89%	-	-
Horiz. %	54.67%	39.11%	31.56%	41.33%	50.89%	33.11%	100.00%	-
P/EPS	18.49	19.44	36.36	20.28	21.85	12.43	36.13	-10.55%
YoY %	-4.89%	-46.53%	79.29%	-7.19%	75.78%	-65.60%	-	-
Horiz. %	51.18%	53.81%	100.64%	56.13%	60.48%	34.40%	100.00%	-
EY	5.41	5.14	2.75	4.93	4.58	8.04	2.77	11.79%
YoY %	5.25%	86.91%	-44.22%	7.64%	-43.03%	190.25%	-	-
Horiz. %	195.31%	185.56%	99.28%	177.98%	165.34%	290.25%	100.00%	-
DY	5.70	5.42	4.07	5.41	3.77	6.53	2.09	18.18%
YoY %	5.17%	33.17%	-24.77%	43.50%	-42.27%	212.44%	-	-
Horiz. %	272.73%	259.33%	194.74%	258.85%	180.38%	312.44%	100.00%	-
P/NAPS	3.63	2.64	2.68	3.10	3.53	2.64	0.00	-
YoY %	37.50%	-1.49%	-13.55%	-12.18%	33.71%	0.00%	-	-
Horiz. %	137.50%	100.00%	101.52%	117.42%	133.71%	100.00%	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	27/08/19	28/08/18	29/08/17	30/08/16	25/08/15	-	-
Price	2.20	1.96	1.54	2.05	2.01	2.09	0.00	-
P/RPS	2.40	2.25	1.23	1.59	1.68	1.55	0.00	-
YoY %	6.67%	82.93%	-22.64%	-5.36%	8.39%	0.00%	-	-
Horiz. %	154.84%	145.16%	79.35%	102.58%	108.39%	100.00%	-	-
P/EPS	18.08	24.90	31.63	17.40	15.97	12.93	0.00	-
YoY %	-27.39%	-21.28%	81.78%	8.95%	23.51%	0.00%	-	-
Horiz. %	139.83%	192.58%	244.62%	134.57%	123.51%	100.00%	-	-
EY	5.53	4.02	3.16	5.75	6.26	7.74	0.00	-
YoY %	37.56%	27.22%	-45.04%	-8.15%	-19.12%	0.00%	-	-
Horiz. %	71.45%	51.94%	40.83%	74.29%	80.88%	100.00%	-	-
DY	5.83	4.23	4.68	6.31	5.16	6.28	0.00	-
YoY %	37.83%	-9.62%	-25.83%	22.29%	-17.83%	0.00%	-	-
Horiz. %	92.83%	67.36%	74.52%	100.48%	82.17%	100.00%	-	-
P/NAPS	3.55	3.38	2.33	2.66	2.58	2.75	0.00	-
YoY %	5.03%	45.06%	-12.41%	3.10%	-6.18%	0.00%	-	-
Horiz. %	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