[PWROOT] YoY TTM Result on 31-Mar-2017 [#4]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

30-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

31-Mar-2017 [#4]

Profit Trend

QoQ- 8.61%

YoY- 0.18%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	386,099	338,012	424,577	399,301	367,810	194,893	147,992	17.31%
YoY %	14.23%	-20.39%	6.33%	8.56%	88.72%	31.69%	-	-
Horiz. %	260.89%	228.40%	286.89%	269.81%	248.53%	131.69%	100.00%	-
PBT	62,783	37,078	10,642	54,761	44,381	33,356	23,195	18.03%
YoY %	69.33%	248.41%	-80.57%	23.39%	33.05%	43.81%	-	-
Horiz. %	270.67%	159.85%	45.88%	236.09%	191.34%	143.81%	100.00%	-
Tax	-11,116	-8,947	-579	-7,544	833	-1,805	-3,743	19.87%
YoY %	-24.24%	-1,445.25%	92.33%	-1,005.64%	146.15%	51.78%	-	-
Horiz. %	296.98%	239.03%	15.47%	201.55%	-22.25%	48.22%	100.00%	-
NP	51,667	28,131	10,063	47,217	45,214	31,551	19,452	17.66%
YoY %	83.67%	179.55%	-78.69%	4.43%	43.30%	62.20%	-	-
Horiz. %	265.61%	144.62%	51.73%	242.74%	232.44%	162.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,376	28,008	9,436	43,526	43,449	29,144	19,256	17.75%
YoY %	83.43%	196.82%	-78.32%	0.18%	49.08%	51.35%	-	-
Horiz. %	266.81%	145.45%	49.00%	226.04%	225.64%	151.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.71%	24.13%	5.44%	13.78%	-1.88%	5.41%	16.14%	-
YoY %	-26.61%	343.57%	-60.52%	832.98%	-134.75%	-66.48%	-	-
Horiz. %	109.73%	149.50%	33.71%	85.38%	-11.65%	33.52%	100.00%	-
Total Cost	334,432	309,881	414,514	352,084	322,596	163,342	128,540	17.25%
YoY %	7.92%	-25.24%	17.73%	9.14%	97.50%	27.07%	-	-
Horiz. %	260.18%	241.08%	322.48%	273.91%	250.97%	127.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	253,242	213,491	213,488	245,270	230,450	228,166	220,731	2.31%
YoY %	18.62%	0.00%	-12.96%	6.43%	1.00%	3.37%	-	-
Horiz. %	114.73%	96.72%	96.72%	111.12%	104.40%	103.37%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	50,273	30,402	30,329	35,619	32,890	19,503	15,118	22.15%
YoY %	65.36%	0.24%	-14.85%	8.30%	68.64%	29.01%	-	-
Horiz. %	332.54%	201.10%	200.62%	235.61%	217.56%	129.01%	100.00%	-
Div Payout %	97.85%	108.55%	321.43%	81.84%	75.70%	66.92%	78.51%	-
YoY %	-9.86%	-66.23%	292.75%	8.11%	13.12%	-14.76%	-	-
Horiz. %	124.63%	138.26%	409.41%	104.24%	96.42%	85.24%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	253,242	213,491	213,488	245,270	230,450	228,166	220,731	2.31%
YoY %	18.62%	0.00%	-12.96%	6.43%	1.00%	3.37%	-	-
Horiz. %	114.73%	96.72%	96.72%	111.12%	104.40%	103.37%	100.00%	-
NOSH	410,567	402,348	330,221	322,724	295,450	300,218	302,371	5.22%
YoY %	2.04%	21.84%	2.32%	9.23%	-1.59%	-0.71%	-	-
Horiz. %	135.78%	133.06%	109.21%	106.73%	97.71%	99.29%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	13.38%	8.32%	2.37%	11.82%	12.29%	16.19%	13.14%	-
YoY %	60.82%	251.05%	-79.95%	-3.82%	-24.09%	23.21%	-	-
Horiz. %	101.83%	63.32%	18.04%	89.95%	93.53%	123.21%	100.00%	-
ROE	20.29%	13.12%	4.42%	17.75%	18.85%	12.77%	8.72%	-
YoY %	54.65%	196.83%	-75.10%	-5.84%	47.61%	46.44%	-	-
Horiz. %	232.68%	150.46%	50.69%	203.56%	216.17%	146.44%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	94.53	85.50	131.26	123.73	124.49	64.92	48.94	11.58%
YoY %	10.56%	-34.86%	6.09%	-0.61%	91.76%	32.65%	-	-
Horiz. %	193.15%	174.70%	268.21%	252.82%	254.37%	132.65%	100.00%	-
EPS	12.58	7.08	2.92	13.49	14.71	9.71	6.37	11.99%
YoY %	77.68%	142.47%	-78.35%	-8.29%	51.49%	52.43%	-	-
Horiz. %	197.49%	111.15%	45.84%	211.77%	230.93%	152.43%	100.00%	-
DPS	12.31	7.69	9.38	11.04	11.00	6.50	5.00	16.18%
YoY %	60.08%	-18.02%	-15.04%	0.36%	69.23%	30.00%	-	-
Horiz. %	246.20%	153.80%	187.60%	220.80%	220.00%	130.00%	100.00%	-
NAPS	0.62	0.54	0.66	0.76	0.78	0.76	0.73	-2.68%
YoY %	14.81%	-18.18%	-13.16%	-2.56%	2.63%	4.11%	-	-
Horiz. %	84.93%	73.97%	90.41%	104.11%	106.85%	104.11%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 322,724
RPS	79.45	69.56	87.37	82.17	75.69	40.11	30.45	17.31%
YoY %	14.22%	-20.38%	6.33%	8.56%	88.71%	31.72%	-	-
Horiz. %	260.92%	228.44%	286.93%	269.85%	248.57%	131.72%	100.00%	-
EPS	10.57	5.76	1.94	8.96	8.94	6.00	3.96	17.76%
YoY %	83.51%	196.91%	-78.35%	0.22%	49.00%	51.52%	-	-
Horiz. %	266.92%	145.45%	48.99%	226.26%	225.76%	151.52%	100.00%	-
DPS	10.35	6.26	6.24	7.33	6.77	4.01	3.11	22.16%
YoY %	65.34%	0.32%	-14.87%	8.27%	68.83%	28.94%	-	-
Horiz. %	332.80%	201.29%	200.64%	235.69%	217.68%	128.94%	100.00%	-
NAPS	0.5211	0.4393	0.4393	0.5047	0.4742	0.4695	0.4542	2.31%
YoY %	18.62%	0.00%	-12.96%	6.43%	1.00%	3.37%	-	-
Horiz. %	114.73%	96.72%	96.72%	111.12%	104.40%	103.37%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	1.90	1.27	1.41	2.33	2.15	1.66	1.83	-
P/RPS	2.01	1.49	1.07	1.88	1.73	2.56	3.74	-9.82%
YoY %	34.90%	39.25%	-43.09%	8.67%	-32.42%	-31.55%	-	-
Horiz. %	53.74%	39.84%	28.61%	50.27%	46.26%	68.45%	100.00%	-
P/EPS	15.11	17.93	48.33	17.28	14.62	17.10	28.74	-10.15%
YoY %	-15.73%	-62.90%	179.69%	18.19%	-14.50%	-40.50%	-	-
Horiz. %	52.57%	62.39%	168.16%	60.13%	50.87%	59.50%	100.00%	-
EY	6.62	5.58	2.07	5.79	6.84	5.85	3.48	11.30%
YoY %	18.64%	169.57%	-64.25%	-15.35%	16.92%	68.10%	-	-
Horiz. %	190.23%	160.34%	59.48%	166.38%	196.55%	168.10%	100.00%	-
DY	6.48	6.06	6.65	4.74	5.12	3.91	2.73	15.48%
YoY %	6.93%	-8.87%	40.30%	-7.42%	30.95%	43.22%	-	-
Horiz. %	237.36%	221.98%	243.59%	173.63%	187.55%	143.22%	100.00%	-
P/NAPS	3.06	2.35	2.14	3.07	2.76	2.18	2.51	3.35%
YoY %	30.21%	9.81%	-30.29%	11.23%	26.61%	-13.15%	-	-
Horiz. %	121.91%	93.63%	85.26%	122.31%	109.96%	86.85%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	28/05/20	28/05/19	25/05/18	30/05/17	26/05/16	-	-	-
Price	2.24	1.34	1.51	2.57	1.98	0.00	0.00	-
P/RPS	2.37	1.57	1.15	2.08	1.59	0.00	0.00	-
YoY %	50.96%	36.52%	-44.71%	30.82%	0.00%	0.00%	-	-
Horiz. %	149.06%	98.74%	72.33%	130.82%	100.00%	-	-	-
P/EPS	17.81	18.92	51.76	19.06	13.46	0.00	0.00	-
YoY %	-5.87%	-63.45%	171.56%	41.60%	0.00%	0.00%	-	-
Horiz. %	132.32%	140.56%	384.55%	141.60%	100.00%	-	-	-
EY	5.62	5.29	1.93	5.25	7.43	0.00	0.00	-
YoY %	6.24%	174.09%	-63.24%	-29.34%	0.00%	0.00%	-	-
Horiz. %	75.64%	71.20%	25.98%	70.66%	100.00%	-	-	-
DY	5.49	5.74	6.21	4.29	5.56	0.00	0.00	-
YoY %	-4.36%	-7.57%	44.76%	-22.84%	0.00%	0.00%	-	-
Horiz. %	98.74%	103.24%	111.69%	77.16%	100.00%	-	-	-
P/NAPS	3.61	2.48	2.29	3.38	2.54	0.00	0.00	-
YoY %	45.56%	8.30%	-32.25%	33.07%	0.00%	0.00%	-	-
Horiz. %	142.13%	97.64%	90.16%	133.07%	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