[PWROOT] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

26-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

31-Dec-2018 [#3]

Profit Trend

QoQ- 43.42%

YoY- 21.63%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Cumulative Result
Revenue	194,323	94,228	338,012	258,409	176,539	89,246	424,577	-40.58%
YoY %	106.23%	-72.12%	30.81%	46.38%	97.81%	-78.98%	-	-
Horiz. %	45.77%	22.19%	79.61%	60.86%	41.58%	21.02%	100.00%	-
PBT	29,607	13,392	37,078	27,926	19,720	10,804	10,642	97.68%
YoY %	121.08%	-63.88%	32.77%	41.61%	82.52%	1.52%	-	-
Horiz. %	278.21%	125.84%	348.41%	262.41%	185.30%	101.52%	100.00%	-
Tax	-3,758	-1,087	-8,947	-4,611	-3,443	-1,543	-579	247.55%
YoY %	-245.72%	87.85%	-94.04%	-33.92%	-123.14%	-166.49%	-	-
Horiz. %	649.05%	187.74%	1,545.25%	796.37%	594.65%	266.49%	100.00%	-
NP	25,849	12,305	28,131	23,315	16,277	9,261	10,063	87.45%
YoY %	110.07%	-56.26%	20.66%	43.24%	75.76%	-7.97%	-	-
Horiz. %	256.87%	122.28%	279.55%	231.69%	161.75%	92.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,618	12,178	28,008	23,047	16,070	9,140	9,436	94.49%
YoY %	110.36%	-56.52%	21.53%	43.42%	75.82%	-3.14%	-	-
Horiz. %	271.49%	129.06%	296.82%	244.25%	170.31%	96.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.69%	8.12%	24.13%	16.51%	17.46%	14.28%	5.44%	-
YoY %	56.28%	-66.35%	46.15%	-5.44%	22.27%	162.50%	-	-
Horiz. %	233.27%	149.26%	443.57%	303.49%	320.96%	262.50%	100.00%	-
Total Cost	168,474	81,923	309,881	235,094	160,262	79,985	414,514	-45.10%
YoY %	105.65%	-73.56%	31.81%	46.69%	100.37%	-80.70%	-	-
Horiz. %	40.64%	19.76%	74.76%	56.72%	38.66%	19.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	237,658	228,801	213,491	217,433	225,153	213,576	213,488	7.40%
YoY %	3.87%	7.17%	-1.81%	-3.43%	5.42%	0.04%	-	-
Horiz. %	111.32%	107.17%	100.00%	101.85%	105.46%	100.04%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	19,804	7,889	31,628	20,162	13,430	5,501	30,729	-25.36%
YoY %	151.03%	-75.06%	56.87%	50.13%	144.14%	-82.10%	-	-
Horiz. %	64.45%	25.67%	102.93%	65.61%	43.70%	17.90%	100.00%	-
Div Payout %	77.31%	64.79%	112.93%	87.48%	83.57%	60.19%	325.66%	-
YoY %	19.32%	-42.63%	29.09%	4.68%	38.84%	-81.52%	-	-
Horiz. %	23.74%	19.89%	34.68%	26.86%	25.66%	18.48%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	237,658	228,801	213,491	217,433	225,153	213,576	213,488	7.40%
YoY %	3.87%	7.17%	-1.81%	-3.43%	5.42%	0.04%	-	-
Horiz. %	111.32%	107.17%	100.00%	101.85%	105.46%	100.04%	100.00%	-
NOSH	403,896	402,822	402,348	402,229	401,929	330,359	330,221	14.35%
YoY %	0.27%	0.12%	0.03%	0.07%	21.66%	0.04%	-	-
Horiz. %	122.31%	121.99%	121.84%	121.81%	121.72%	100.04%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	13.30%	13.06%	8.32%	9.02%	9.22%	10.38%	2.37%	-
YoY %	1.84%	56.97%	-7.76%	-2.17%	-11.18%	337.97%	-	-
Horiz. %	561.18%	551.05%	351.05%	380.59%	389.03%	437.97%	100.00%	-
ROE	10.78%	5.32%	13.12%	10.60%	7.14%	4.28%	4.42%	-
YoY %	102.63%	-59.45%	23.77%	48.46%	66.82%	-3.17%	-	-
Horiz. %	243.89%	120.36%	296.83%	239.82%	161.54%	96.83%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	49.06	23.89	85.50	65.36	44.69	27.58	131.26	-48.08%
YoY %	105.36%	-72.06%	30.81%	46.25%	62.04%	-78.99%	-	-
Horiz. %	37.38%	18.20%	65.14%	49.79%	34.05%	21.01%	100.00%	-
EPS	6.50	3.10	7.10	5.90	4.10	2.80	2.90	71.18%
YoY %	109.68%	-56.34%	20.34%	43.90%	46.43%	-3.45%	-	-
Horiz. %	224.14%	106.90%	244.83%	203.45%	141.38%	96.55%	100.00%	-
DPS	5.00	2.00	8.00	5.10	3.40	1.70	9.50	-34.78%
YoY %	150.00%	-75.00%	56.86%	50.00%	100.00%	-82.11%	-	-
Horiz. %	52.63%	21.05%	84.21%	53.68%	35.79%	17.89%	100.00%	-
NAPS	0.60	0.58	0.54	0.55	0.57	0.66	0.66	-6.15%
YoY %	3.45%	7.41%	-1.82%	-3.51%	-13.64%	0.00%	-	-
Horiz. %	90.91%	87.88%	81.82%	83.33%	86.36%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 402,229
RPS	39.99	19.39	69.56	53.18	36.33	18.37	87.37	-40.58%
YoY %	106.24%	-72.12%	30.80%	46.38%	97.77%	-78.97%	-	-
Horiz. %	45.77%	22.19%	79.62%	60.87%	41.58%	21.03%	100.00%	-
EPS	5.27	2.51	5.76	4.74	3.31	1.88	1.94	94.56%
YoY %	109.96%	-56.42%	21.52%	43.20%	76.06%	-3.09%	-	-
Horiz. %	271.65%	129.38%	296.91%	244.33%	170.62%	96.91%	100.00%	-
DPS	4.08	1.62	6.51	4.15	2.76	1.13	6.32	-25.28%
YoY %	151.85%	-75.12%	56.87%	50.36%	144.25%	-82.12%	-	-
Horiz. %	64.56%	25.63%	103.01%	65.66%	43.67%	17.88%	100.00%	-
NAPS	0.4891	0.4708	0.4393	0.4474	0.4633	0.4395	0.4393	7.41%
YoY %	3.89%	7.17%	-1.81%	-3.43%	5.42%	0.05%	-	-
Horiz. %	111.34%	107.17%	100.00%	101.84%	105.46%	100.05%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	2.11	1.53	1.27	1.38	1.56	1.77	1.41	-
P/RPS	4.30	6.41	1.49	2.11	3.49	6.42	1.07	152.55%
YoY %	-32.92%	330.20%	-29.38%	-39.54%	-45.64%	500.00%	-	-
Horiz. %	401.87%	599.07%	139.25%	197.20%	326.17%	600.00%	100.00%	-
P/EPS	32.62	49.56	17.93	23.67	38.35	62.67	48.33	-23.03%
YoY %	-34.18%	176.41%	-24.25%	-38.28%	-38.81%	29.67%	-	-
Horiz. %	67.49%	102.55%	37.10%	48.98%	79.35%	129.67%	100.00%	-
EY	3.07	2.02	5.58	4.22	2.61	1.60	2.07	30.01%
YoY %	51.98%	-63.80%	32.23%	61.69%	63.12%	-22.71%	-	-
Horiz. %	148.31%	97.58%	269.57%	203.86%	126.09%	77.29%	100.00%	-
DY	2.37	1.31	6.30	3.70	2.18	0.96	6.74	-50.14%
YoY %	80.92%	-79.21%	70.27%	69.72%	127.08%	-85.76%	-	-
Horiz. %	35.16%	19.44%	93.47%	54.90%	32.34%	14.24%	100.00%	-
P/NAPS	3.52	2.64	2.35	2.51	2.74	2.68	2.14	39.30%
YoY %	33.33%	12.34%	-6.37%	-8.39%	2.24%	25.23%	-	-
Horiz. %	164.49%	123.36%	109.81%	117.29%	128.04%	125.23%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	25/11/19	27/08/19	28/05/19	26/02/19	27/11/18	28/08/18	25/05/18	-
Price	2.34	1.96	1.34	1.42	1.37	1.54	1.51	-
P/RPS	4.77	8.21	1.57	2.17	3.07	5.58	1.15	157.93%
YoY %	-41.90%	422.93%	-27.65%	-29.32%	-44.98%	385.22%	-	-
Horiz. %	414.78%	713.91%	136.52%	188.70%	266.96%	485.22%	100.00%	-
P/EPS	36.18	63.49	18.92	24.36	33.68	54.52	51.76	-21.22%
YoY %	-43.01%	235.57%	-22.33%	-27.67%	-38.22%	5.33%	-	-
Horiz. %	69.90%	122.66%	36.55%	47.06%	65.07%	105.33%	100.00%	-
EY	2.76	1.58	5.29	4.11	2.97	1.83	1.93	26.90%
YoY %	74.68%	-70.13%	28.71%	38.38%	62.30%	-5.18%	-	-
Horiz. %	143.01%	81.87%	274.09%	212.95%	153.89%	94.82%	100.00%	-
DY	2.14	1.02	5.97	3.59	2.48	1.10	6.29	-51.23%
YoY %	109.80%	-82.91%	66.30%	44.76%	125.45%	-82.51%	-	-
Horiz. %	34.02%	16.22%	94.91%	57.07%	39.43%	17.49%	100.00%	-
P/NAPS	3.90	3.38	2.48	2.58	2.40	2.33	2.29	42.56%
YoY %	15.38%	36.29%	-3.88%	7.50%	3.00%	1.75%	-	-
Horiz. %	170.31%	147.60%	108.30%	112.66%	104.80%	101.75%	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