[PWROOT] QoQ Annualized Quarter 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- 122.06%
YoY- -42.07%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 356,984 424,577 458,661 457,760 436,904 399,301 410,274 -8.88%
PBT 43,216 10,642 27,680 28,100 12,648 54,761 54,781 -14.65%
Tax -6,172 -579 -1,481 -1,950 -296 -7,544 -5,456 8.59%
NP 37,044 10,063 26,198 26,150 12,352 47,217 49,325 -17.42%
-
NP to SH 36,560 9,436 25,265 25,066 11,288 43,526 45,556 -13.67%
-
Tax Rate 14.28% 5.44% 5.35% 6.94% 2.34% 13.78% 9.96% -
Total Cost 319,940 414,514 432,462 431,610 424,552 352,084 360,949 -7.74%
-
Net Worth 213,576 213,488 229,621 236,083 241,437 232,956 233,120 -5.68%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 22,004 30,729 38,809 42,042 50,168 35,249 30,673 -19.91%
Div Payout % 60.19% 325.66% 153.61% 167.73% 444.44% 80.99% 67.33% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 213,576 213,488 229,621 236,083 241,437 232,956 233,120 -5.68%
NOSH 330,359 330,221 330,148 330,108 313,555 306,521 329,291 0.21%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 10.38% 2.37% 5.71% 5.71% 2.83% 11.82% 12.02% -
ROE 17.12% 4.42% 11.00% 10.62% 4.68% 18.68% 19.54% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 110.32 131.26 141.82 141.55 139.34 130.27 133.75 -12.08%
EPS 11.20 2.90 7.87 7.80 3.60 14.20 15.07 -17.99%
DPS 6.80 9.50 12.00 13.00 16.00 11.50 10.00 -22.72%
NAPS 0.66 0.66 0.71 0.73 0.77 0.76 0.76 -9.00%
Adjusted Per Share Value based on latest NOSH - 330,108
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 73.46 87.37 94.39 94.20 89.91 82.17 84.43 -8.88%
EPS 7.52 1.94 5.20 5.16 2.32 8.96 9.37 -13.67%
DPS 4.53 6.32 7.99 8.65 10.32 7.25 6.31 -19.87%
NAPS 0.4395 0.4393 0.4725 0.4858 0.4968 0.4794 0.4797 -5.68%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.77 1.41 1.88 2.08 2.39 2.33 2.05 -
P/RPS 1.60 1.07 1.33 1.47 1.72 1.79 1.53 3.03%
P/EPS 15.67 48.33 24.07 26.84 66.39 16.41 13.80 8.86%
EY 6.38 2.07 4.16 3.73 1.51 6.09 7.24 -8.10%
DY 3.84 6.74 6.38 6.25 6.69 4.94 4.88 -14.80%
P/NAPS 2.68 2.14 2.65 2.85 3.10 3.07 2.70 -0.49%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 27/02/18 28/11/17 29/08/17 30/05/17 24/02/17 -
Price 1.54 1.51 1.67 2.01 2.05 2.57 2.20 -
P/RPS 1.40 1.15 1.18 1.42 1.47 1.97 1.64 -10.03%
P/EPS 13.63 51.76 21.38 25.93 56.94 18.10 14.81 -5.39%
EY 7.34 1.93 4.68 3.86 1.76 5.53 6.75 5.76%
DY 4.42 6.29 7.19 6.47 7.80 4.47 4.55 -1.91%
P/NAPS 2.33 2.29 2.35 2.75 2.66 3.38 2.89 -13.41%

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