[PWROOT] YoY TTM 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- -17.76%
YoY- -29.36%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 334,600 375,299 338,990 435,956 396,457 379,223 182,198 10.65%
PBT 50,162 55,250 17,808 34,434 45,937 61,515 23,574 13.39%
Tax -11,338 -11,212 -4,079 -4,563 -2,655 -1,808 -3,013 24.69%
NP 38,824 44,038 13,729 29,871 43,282 59,707 20,561 11.16%
-
NP to SH 38,907 43,663 13,534 28,308 40,075 56,754 18,923 12.75%
-
Tax Rate 22.60% 20.29% 22.91% 13.25% 5.78% 2.94% 12.78% -
Total Cost 295,776 331,261 325,261 406,085 353,175 319,516 161,637 10.58%
-
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 41,303 45,400 20,554 41,621 31,574 37,536 5,993 37.90%
Div Payout % 106.16% 103.98% 151.87% 147.03% 78.79% 66.14% 31.67% -
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 424,012 408,814 402,229 330,148 306,738 300,448 299,687 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 11.60% 11.73% 4.05% 6.85% 10.92% 15.74% 11.28% -
ROE 14.42% 16.35% 6.22% 12.33% 17.19% 24.22% 8.42% -
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 79.35 92.75 85.75 134.80 129.25 126.22 60.80 4.53%
EPS 9.23 10.79 3.42 8.75 13.06 18.89 6.31 6.53%
DPS 9.80 11.22 5.20 12.87 10.29 12.50 2.00 30.29%
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 68.86 77.23 69.76 89.71 81.58 78.04 37.49 10.65%
EPS 8.01 8.99 2.79 5.83 8.25 11.68 3.89 12.78%
DPS 8.50 9.34 4.23 8.57 6.50 7.72 1.23 37.97%
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 2.48 2.59 1.61 1.39 1.59 2.18 2.48 0.00%
P/EPS 21.35 22.24 40.31 21.48 15.69 14.56 23.91 -1.86%
EY 4.68 4.50 2.48 4.66 6.37 6.87 4.18 1.89%
DY 4.97 4.67 3.77 6.85 5.02 4.55 1.32 24.70%
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 - -
Price 1.76 2.30 1.42 1.67 2.20 2.41 0.00 -
P/RPS 2.22 2.48 1.66 1.24 1.70 1.91 0.00 -
P/EPS 19.07 21.32 41.48 19.08 16.84 12.76 0.00 -
EY 5.24 4.69 2.41 5.24 5.94 7.84 0.00 -
DY 5.57 4.88 3.66 7.71 4.68 5.19 0.00 -
P/NAPS 2.75 3.48 2.58 2.35 2.89 3.09 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