[PWROOT] YoY TTM 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- -6.82%
YoY- -5.06%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 355,369 355,796 372,236 424,155 379,007 387,808 87,748 26.22%
PBT 58,487 46,965 16,312 43,109 35,179 68,454 12,008 30.16%
Tax -13,458 -9,262 -3,047 -6,300 3,652 -6,844 -2,411 33.15%
NP 45,029 37,703 13,265 36,809 38,831 61,610 9,597 29.35%
-
NP to SH 44,943 37,556 12,973 34,423 36,257 57,631 9,333 29.91%
-
Tax Rate 23.01% 19.72% 18.68% 14.61% -10.38% 10.00% 20.08% -
Total Cost 310,340 318,093 358,971 387,346 340,176 326,198 78,151 25.81%
-
Net Worth 268,236 237,658 225,153 236,083 235,689 243,844 0 -
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 49,141 37,958 21,918 41,204 29,914 37,521 - -
Div Payout % 109.34% 101.07% 168.96% 119.70% 82.51% 65.11% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 268,236 237,658 225,153 236,083 235,689 243,844 0 -
NOSH 421,827 403,896 401,929 330,108 298,341 301,042 309,249 5.30%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 12.67% 10.60% 3.56% 8.68% 10.25% 15.89% 10.94% -
ROE 16.76% 15.80% 5.76% 14.58% 15.38% 23.63% 0.00% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 84.79 89.83 94.24 131.15 127.04 128.82 28.37 19.99%
EPS 10.72 9.48 3.28 10.64 12.15 19.14 3.02 23.48%
DPS 11.72 9.60 5.55 12.74 10.00 12.50 0.00 -
NAPS 0.64 0.60 0.57 0.73 0.79 0.81 0.00 -
Adjusted Per Share Value based on latest NOSH - 330,108
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 73.13 73.22 76.60 87.28 77.99 79.80 18.06 26.22%
EPS 9.25 7.73 2.67 7.08 7.46 11.86 1.92 29.92%
DPS 10.11 7.81 4.51 8.48 6.16 7.72 0.00 -
NAPS 0.552 0.4891 0.4633 0.4858 0.485 0.5018 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
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 2.49 2.35 1.66 1.59 1.62 1.82 6.59 -14.96%
P/EPS 19.68 22.25 47.50 19.54 16.95 12.22 61.96 -17.38%
EY 5.08 4.49 2.11 5.12 5.90 8.18 1.61 21.08%
DY 5.56 4.55 3.56 6.13 4.85 5.34 0.00 -
P/NAPS 3.30 3.52 2.74 2.85 2.61 2.89 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 25/11/19 27/11/18 28/11/17 29/11/16 25/11/15 - -
Price 2.20 2.34 1.37 2.01 2.10 2.81 0.00 -
P/RPS 2.59 2.61 1.45 1.53 1.65 2.18 0.00 -
P/EPS 20.52 24.68 41.71 18.88 17.28 14.68 0.00 -
EY 4.87 4.05 2.40 5.30 5.79 6.81 0.00 -
DY 5.33 4.10 4.05 6.34 4.76 4.45 0.00 -
P/NAPS 3.44 3.90 2.40 2.75 2.66 3.47 0.00 -

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
Post a Comment