[PWROOT] YoY TTM Result on 30-Sep-2018 [#2]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

27-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Sep-2018 [#2]

Profit Trend

QoQ- -17.65%

YoY- -62.31%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	301,140	355,369	355,796	372,236	424,155	379,007	387,808	-4.12%
YoY %	-15.26%	-0.12%	-4.42%	-12.24%	11.91%	-2.27%	-	-
Horiz. %	77.65%	91.64%	91.75%	95.98%	109.37%	97.73%	100.00%	-
PBT	19,502	58,487	46,965	16,312	43,109	35,179	68,454	-18.86%
YoY %	-66.66%	24.53%	187.92%	-62.16%	22.54%	-48.61%	-	-
Horiz. %	28.49%	85.44%	68.61%	23.83%	62.98%	51.39%	100.00%	-
Tax	-2,944	-13,458	-9,262	-3,047	-6,300	3,652	-6,844	-13.10%
YoY %	78.12%	-45.30%	-203.97%	51.63%	-272.51%	153.36%	-	-
Horiz. %	43.02%	196.64%	135.33%	44.52%	92.05%	-53.36%	100.00%	-
NP	16,558	45,029	37,703	13,265	36,809	38,831	61,610	-19.65%
YoY %	-63.23%	19.43%	184.23%	-63.96%	-5.21%	-36.97%	-	-
Horiz. %	26.88%	73.09%	61.20%	21.53%	59.75%	63.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,523	44,943	37,556	12,973	34,423	36,257	57,631	-18.78%
YoY %	-63.24%	19.67%	189.49%	-62.31%	-5.06%	-37.09%	-	-
Horiz. %	28.67%	77.98%	65.17%	22.51%	59.73%	62.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.10%	23.01%	19.72%	18.68%	14.61%	-10.38%	10.00%	-
YoY %	-34.38%	16.68%	5.57%	27.86%	240.75%	-203.80%	-	-
Horiz. %	151.00%	230.10%	197.20%	186.80%	146.10%	-103.80%	100.00%	-
Total Cost	284,582	310,340	318,093	358,971	387,346	340,176	326,198	-2.24%
YoY %	-8.30%	-2.44%	-11.39%	-7.33%	13.87%	4.29%	-	-
Horiz. %	87.24%	95.14%	97.52%	110.05%	118.75%	104.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	268,185	268,236	237,658	225,153	236,083	235,689	243,844	1.59%
YoY %	-0.02%	12.87%	5.55%	-4.63%	0.17%	-3.34%	-	-
Horiz. %	109.98%	110.00%	97.46%	92.33%	96.82%	96.66%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	15,662	49,141	37,958	21,918	41,204	29,914	37,521	-13.53%
YoY %	-68.13%	29.46%	73.18%	-46.81%	37.74%	-20.27%	-	-
Horiz. %	41.74%	130.97%	101.16%	58.42%	109.82%	79.73%	100.00%	-
Div Payout %	94.79%	109.34%	101.07%	168.96%	119.70%	82.51%	65.11%	-
YoY %	-13.31%	8.18%	-40.18%	41.15%	45.07%	26.72%	-	-
Horiz. %	145.58%	167.93%	155.23%	259.50%	183.84%	126.72%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	268,185	268,236	237,658	225,153	236,083	235,689	243,844	1.59%
YoY %	-0.02%	12.87%	5.55%	-4.63%	0.17%	-3.34%	-	-
Horiz. %	109.98%	110.00%	97.46%	92.33%	96.82%	96.66%	100.00%	-
NOSH	428,041	421,827	403,896	401,929	330,108	298,341	301,042	6.03%
YoY %	1.47%	4.44%	0.49%	21.76%	10.65%	-0.90%	-	-
Horiz. %	142.19%	140.12%	134.17%	133.51%	109.66%	99.10%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	5.50%	12.67%	10.60%	3.56%	8.68%	10.25%	15.89%	-
YoY %	-56.59%	19.53%	197.75%	-58.99%	-15.32%	-35.49%	-	-
Horiz. %	34.61%	79.74%	66.71%	22.40%	54.63%	64.51%	100.00%	-
ROE	6.16%	16.76%	15.80%	5.76%	14.58%	15.38%	23.63%	-
YoY %	-63.25%	6.08%	174.31%	-60.49%	-5.20%	-34.91%	-	-
Horiz. %	26.07%	70.93%	66.86%	24.38%	61.70%	65.09%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	70.74	84.79	89.83	94.24	131.15	127.04	128.82	-9.49%
YoY %	-16.57%	-5.61%	-4.68%	-28.14%	3.24%	-1.38%	-	-
Horiz. %	54.91%	65.82%	69.73%	73.16%	101.81%	98.62%	100.00%	-
EPS	3.88	10.72	9.48	3.28	10.64	12.15	19.14	-23.33%
YoY %	-63.81%	13.08%	189.02%	-69.17%	-12.43%	-36.52%	-	-
Horiz. %	20.27%	56.01%	49.53%	17.14%	55.59%	63.48%	100.00%	-
DPS	3.70	11.72	9.60	5.55	12.74	10.00	12.50	-18.34%
YoY %	-68.43%	22.08%	72.97%	-56.44%	27.40%	-20.00%	-	-
Horiz. %	29.60%	93.76%	76.80%	44.40%	101.92%	80.00%	100.00%	-
NAPS	0.63	0.64	0.60	0.57	0.73	0.79	0.81	-4.09%
YoY %	-1.56%	6.67%	5.26%	-21.92%	-7.59%	-2.47%	-	-
Horiz. %	77.78%	79.01%	74.07%	70.37%	90.12%	97.53%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 401,929
RPS	61.97	73.13	73.22	76.60	87.28	77.99	79.80	-4.12%
YoY %	-15.26%	-0.12%	-4.41%	-12.24%	11.91%	-2.27%	-	-
Horiz. %	77.66%	91.64%	91.75%	95.99%	109.37%	97.73%	100.00%	-
EPS	3.40	9.25	7.73	2.67	7.08	7.46	11.86	-18.78%
YoY %	-63.24%	19.66%	189.51%	-62.29%	-5.09%	-37.10%	-	-
Horiz. %	28.67%	77.99%	65.18%	22.51%	59.70%	62.90%	100.00%	-
DPS	3.22	10.11	7.81	4.51	8.48	6.16	7.72	-13.55%
YoY %	-68.15%	29.45%	73.17%	-46.82%	37.66%	-20.21%	-	-
Horiz. %	41.71%	130.96%	101.17%	58.42%	109.84%	79.79%	100.00%	-
NAPS	0.5519	0.552	0.4891	0.4633	0.4858	0.485	0.5018	1.59%
YoY %	-0.02%	12.86%	5.57%	-4.63%	0.16%	-3.35%	-	-
Horiz. %	109.98%	110.00%	97.47%	92.33%	96.81%	96.65%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	1.34	2.11	2.11	1.56	2.08	2.06	2.34	-
P/RPS	1.89	2.49	2.35	1.66	1.59	1.62	1.82	0.63%
YoY %	-24.10%	5.96%	41.57%	4.40%	-1.85%	-10.99%	-	-
Horiz. %	103.85%	136.81%	129.12%	91.21%	87.36%	89.01%	100.00%	-
P/EPS	34.52	19.68	22.25	47.50	19.54	16.95	12.22	18.87%
YoY %	75.41%	-11.55%	-53.16%	143.09%	15.28%	38.71%	-	-
Horiz. %	282.49%	161.05%	182.08%	388.71%	159.90%	138.71%	100.00%	-
EY	2.90	5.08	4.49	2.11	5.12	5.90	8.18	-15.85%
YoY %	-42.91%	13.14%	112.80%	-58.79%	-13.22%	-27.87%	-	-
Horiz. %	35.45%	62.10%	54.89%	25.79%	62.59%	72.13%	100.00%	-
DY	2.76	5.56	4.55	3.56	6.13	4.85	5.34	-10.40%
YoY %	-50.36%	22.20%	27.81%	-41.92%	26.39%	-9.18%	-	-
Horiz. %	51.69%	104.12%	85.21%	66.67%	114.79%	90.82%	100.00%	-
P/NAPS	2.13	3.30	3.52	2.74	2.85	2.61	2.89	-4.95%
YoY %	-35.45%	-6.25%	28.47%	-3.86%	9.20%	-9.69%	-	-
Horiz. %	73.70%	114.19%	121.80%	94.81%	98.62%	90.31%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	23/11/21	26/11/20	25/11/19	27/11/18	28/11/17	29/11/16	25/11/15	-
Price	1.38	2.20	2.34	1.37	2.01	2.10	2.81	-
P/RPS	1.95	2.59	2.61	1.45	1.53	1.65	2.18	-1.83%
YoY %	-24.71%	-0.77%	80.00%	-5.23%	-7.27%	-24.31%	-	-
Horiz. %	89.45%	118.81%	119.72%	66.51%	70.18%	75.69%	100.00%	-
P/EPS	35.55	20.52	24.68	41.71	18.88	17.28	14.68	15.86%
YoY %	73.25%	-16.86%	-40.83%	120.92%	9.26%	17.71%	-	-
Horiz. %	242.17%	139.78%	168.12%	284.13%	128.61%	117.71%	100.00%	-
EY	2.81	4.87	4.05	2.40	5.30	5.79	6.81	-13.70%
YoY %	-42.30%	20.25%	68.75%	-54.72%	-8.46%	-14.98%	-	-
Horiz. %	41.26%	71.51%	59.47%	35.24%	77.83%	85.02%	100.00%	-
DY	2.68	5.33	4.10	4.05	6.34	4.76	4.45	-8.09%
YoY %	-49.72%	30.00%	1.23%	-36.12%	33.19%	6.97%	-	-
Horiz. %	60.22%	119.78%	92.13%	91.01%	142.47%	106.97%	100.00%	-
P/NAPS	2.19	3.44	3.90	2.40	2.75	2.66	3.47	-7.37%
YoY %	-36.34%	-11.79%	62.50%	-12.73%	3.38%	-23.34%	-	-
Horiz. %	63.11%	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