[PWROOT] QoQ Annualized Quarter Result on 30-Jun-2019 [#1]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

27-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

30-Jun-2019 [#1]

Profit Trend

QoQ- 73.92%

YoY- 33.24%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Annualized Quarter Result
Revenue	386,099	394,261	388,646	376,912	338,012	344,545	353,078	6.13%
YoY %	-2.07%	1.44%	3.11%	11.51%	-1.90%	-2.42%	-	-
Horiz. %	109.35%	111.66%	110.07%	106.75%	95.73%	97.58%	100.00%	-
PBT	62,783	61,464	59,214	53,568	37,078	37,234	39,440	36.29%
YoY %	2.15%	3.80%	10.54%	44.47%	-0.42%	-5.59%	-	-
Horiz. %	159.19%	155.84%	150.14%	135.82%	94.01%	94.41%	100.00%	-
Tax	-11,116	-9,168	-7,516	-4,348	-8,947	-6,148	-6,886	37.57%
YoY %	-21.25%	-21.98%	-72.86%	51.40%	-45.53%	10.72%	-	-
Horiz. %	161.43%	133.14%	109.15%	63.14%	129.93%	89.28%	100.00%	-
NP	51,667	52,296	51,698	49,220	28,131	31,086	32,554	36.02%
YoY %	-1.20%	1.16%	5.03%	74.97%	-9.51%	-4.51%	-	-
Horiz. %	158.71%	160.64%	158.81%	151.19%	86.41%	95.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,376	51,602	51,236	48,712	28,008	30,729	32,140	36.67%
YoY %	-0.44%	0.71%	5.18%	73.92%	-8.85%	-4.39%	-	-
Horiz. %	159.85%	160.55%	159.42%	151.56%	87.14%	95.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.71%	14.92%	12.69%	8.12%	24.13%	16.51%	17.46%	-
YoY %	18.70%	17.57%	56.28%	-66.35%	46.15%	-5.44%	-	-
Horiz. %	101.43%	85.45%	72.68%	46.51%	138.20%	94.56%	100.00%	-
Total Cost	334,432	341,965	336,948	327,692	309,881	313,458	320,524	2.86%
YoY %	-2.20%	1.49%	2.82%	5.75%	-1.14%	-2.20%	-	-
Horiz. %	104.34%	106.69%	105.12%	102.24%	96.68%	97.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	253,242	267,070	237,658	228,801	213,491	217,433	225,153	8.14%
YoY %	-5.18%	12.38%	3.87%	7.17%	-1.81%	-3.43%	-	-
Horiz. %	112.48%	118.62%	105.55%	101.62%	94.82%	96.57%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	51,056	45,860	39,609	31,558	31,628	26,882	26,860	53.38%
YoY %	11.33%	15.78%	25.51%	-0.22%	17.65%	0.08%	-	-
Horiz. %	190.08%	170.74%	147.46%	117.49%	117.75%	100.08%	100.00%	-
Div Payout %	99.38%	88.87%	77.31%	64.79%	112.93%	87.48%	83.57%	-
YoY %	11.83%	14.95%	19.32%	-42.63%	29.09%	4.68%	-	-
Horiz. %	118.92%	106.34%	92.51%	77.53%	135.13%	104.68%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	253,242	267,070	237,658	228,801	213,491	217,433	225,153	8.14%
YoY %	-5.18%	12.38%	3.87%	7.17%	-1.81%	-3.43%	-	-
Horiz. %	112.48%	118.62%	105.55%	101.62%	94.82%	96.57%	100.00%	-
NOSH	410,567	408,814	403,896	402,822	402,348	402,229	401,929	1.42%
YoY %	0.43%	1.22%	0.27%	0.12%	0.03%	0.07%	-	-
Horiz. %	102.15%	101.71%	100.49%	100.22%	100.10%	100.07%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	13.38%	13.26%	13.30%	13.06%	8.32%	9.02%	9.22%	-
YoY %	0.90%	-0.30%	1.84%	56.97%	-7.76%	-2.17%	-	-
Horiz. %	145.12%	143.82%	144.25%	141.65%	90.24%	97.83%	100.00%	-
ROE	20.29%	19.32%	21.56%	21.29%	13.12%	14.13%	14.27%	-
YoY %	5.02%	-10.39%	1.27%	62.27%	-7.15%	-0.98%	-	-
Horiz. %	142.19%	135.39%	151.09%	149.19%	91.94%	99.02%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	94.53	97.43	98.12	95.55	85.50	87.15	89.39	3.79%
YoY %	-2.98%	-0.70%	2.69%	11.75%	-1.89%	-2.51%	-	-
Horiz. %	105.75%	108.99%	109.77%	106.89%	95.65%	97.49%	100.00%	-
EPS	12.80	12.93	13.00	12.40	7.10	7.87	8.20	34.52%
YoY %	-1.01%	-0.54%	4.84%	74.65%	-9.78%	-4.02%	-	-
Horiz. %	156.10%	157.68%	158.54%	151.22%	86.59%	95.98%	100.00%	-
DPS	12.50	11.33	10.00	8.00	8.00	6.80	6.80	50.00%
YoY %	10.33%	13.30%	25.00%	0.00%	17.65%	0.00%	-	-
Horiz. %	183.82%	166.62%	147.06%	117.65%	117.65%	100.00%	100.00%	-
NAPS	0.62	0.66	0.60	0.58	0.54	0.55	0.57	5.76%
YoY %	-6.06%	10.00%	3.45%	7.41%	-1.82%	-3.51%	-	-
Horiz. %	108.77%	115.79%	105.26%	101.75%	94.74%	96.49%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 402,822
RPS	79.45	81.13	79.98	77.56	69.56	70.90	72.66	6.13%
YoY %	-2.07%	1.44%	3.12%	11.50%	-1.89%	-2.42%	-	-
Horiz. %	109.34%	111.66%	110.07%	106.74%	95.73%	97.58%	100.00%	-
EPS	10.57	10.62	10.54	10.02	5.76	6.32	6.61	36.70%
YoY %	-0.47%	0.76%	5.19%	73.96%	-8.86%	-4.39%	-	-
Horiz. %	159.91%	160.67%	159.46%	151.59%	87.14%	95.61%	100.00%	-
DPS	10.51	9.44	8.15	6.49	6.51	5.53	5.53	53.37%
YoY %	11.33%	15.83%	25.58%	-0.31%	17.72%	0.00%	-	-
Horiz. %	190.05%	170.71%	147.38%	117.36%	117.72%	100.00%	100.00%	-
NAPS	0.5211	0.5496	0.4891	0.4708	0.4393	0.4474	0.4633	8.14%
YoY %	-5.19%	12.37%	3.89%	7.17%	-1.81%	-3.43%	-	-
Horiz. %	112.48%	118.63%	105.57%	101.62%	94.82%	96.57%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	1.90	2.40	2.11	1.53	1.27	1.38	1.56	-
P/RPS	2.01	2.46	2.15	1.60	1.49	1.58	1.75	9.66%
YoY %	-18.29%	14.42%	34.37%	7.38%	-5.70%	-9.71%	-	-
Horiz. %	114.86%	140.57%	122.86%	91.43%	85.14%	90.29%	100.00%	-
P/EPS	15.11	18.82	16.31	12.39	17.93	17.75	19.17	-14.65%
YoY %	-19.71%	15.39%	31.64%	-30.90%	1.01%	-7.41%	-	-
Horiz. %	78.82%	98.17%	85.08%	64.63%	93.53%	92.59%	100.00%	-
EY	6.62	5.31	6.13	8.07	5.58	5.63	5.22	17.14%
YoY %	24.67%	-13.38%	-24.04%	44.62%	-0.89%	7.85%	-	-
Horiz. %	126.82%	101.72%	117.43%	154.60%	106.90%	107.85%	100.00%	-
DY	6.58	4.72	4.74	5.23	6.30	4.93	4.36	31.53%
YoY %	39.41%	-0.42%	-9.37%	-16.98%	27.79%	13.07%	-	-
Horiz. %	150.92%	108.26%	108.72%	119.95%	144.50%	113.07%	100.00%	-
P/NAPS	3.06	3.64	3.52	2.64	2.35	2.51	2.74	7.63%
YoY %	-15.93%	3.41%	33.33%	12.34%	-6.37%	-8.39%	-	-
Horiz. %	111.68%	132.85%	128.47%	96.35%	85.77%	91.61%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	28/05/20	27/02/20	25/11/19	27/08/19	28/05/19	26/02/19	27/11/18	-
Price	2.24	2.30	2.34	1.96	1.34	1.42	1.37	-
P/RPS	2.37	2.36	2.38	2.05	1.57	1.63	1.53	33.84%
YoY %	0.42%	-0.84%	16.10%	30.57%	-3.68%	6.54%	-	-
Horiz. %	154.90%	154.25%	155.56%	133.99%	102.61%	106.54%	100.00%	-
P/EPS	17.81	18.04	18.09	15.87	18.92	18.27	16.84	3.80%
YoY %	-1.27%	-0.28%	13.99%	-16.12%	3.56%	8.49%	-	-
Horiz. %	105.76%	107.13%	107.42%	94.24%	112.35%	108.49%	100.00%	-
EY	5.62	5.54	5.53	6.30	5.29	5.47	5.94	-3.62%
YoY %	1.44%	0.18%	-12.22%	19.09%	-3.29%	-7.91%	-	-
Horiz. %	94.61%	93.27%	93.10%	106.06%	89.06%	92.09%	100.00%	-
DY	5.58	4.93	4.27	4.08	5.97	4.79	4.96	8.16%
YoY %	13.18%	15.46%	4.66%	-31.66%	24.63%	-3.43%	-	-
Horiz. %	112.50%	99.40%	86.09%	82.26%	120.36%	96.57%	100.00%	-
P/NAPS	3.61	3.48	3.90	3.38	2.48	2.58	2.40	31.24%
YoY %	3.74%	-10.77%	15.38%	36.29%	-3.88%	7.50%	-	-
Horiz. %	150.42%	145.00%	162.50%	140.83%	103.33%	107.50%	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