[PWROOT] QoQ Cumulative Quarter Result on 31-Mar-2019 [#4]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

28-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

31-Mar-2019 [#4]

Profit Trend

QoQ- 21.53%

YoY- 196.82%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Cumulative Result
Revenue	295,696	194,323	94,228	338,012	258,409	176,539	89,246	121.76%
YoY %	52.17%	106.23%	-72.12%	30.81%	46.38%	97.81%	-	-
Horiz. %	331.33%	217.74%	105.58%	378.74%	289.55%	197.81%	100.00%	-
PBT	46,098	29,607	13,392	37,078	27,926	19,720	10,804	162.37%
YoY %	55.70%	121.08%	-63.88%	32.77%	41.61%	82.52%	-	-
Horiz. %	426.68%	274.04%	123.95%	343.19%	258.48%	182.52%	100.00%	-
Tax	-6,876	-3,758	-1,087	-8,947	-4,611	-3,443	-1,543	170.06%
YoY %	-82.97%	-245.72%	87.85%	-94.04%	-33.92%	-123.14%	-	-
Horiz. %	445.63%	243.55%	70.45%	579.84%	298.83%	223.14%	100.00%	-
NP	39,222	25,849	12,305	28,131	23,315	16,277	9,261	161.07%
YoY %	51.74%	110.07%	-56.26%	20.66%	43.24%	75.76%	-	-
Horiz. %	423.52%	279.12%	132.87%	303.76%	251.75%	175.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,702	25,618	12,178	28,008	23,047	16,070	9,140	161.04%
YoY %	51.07%	110.36%	-56.52%	21.53%	43.42%	75.82%	-	-
Horiz. %	423.44%	280.28%	133.24%	306.43%	252.16%	175.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.92%	12.69%	8.12%	24.13%	16.51%	17.46%	14.28%	-
YoY %	17.57%	56.28%	-66.35%	46.15%	-5.44%	22.27%	-	-
Horiz. %	104.48%	88.87%	56.86%	168.98%	115.62%	122.27%	100.00%	-
Total Cost	256,474	168,474	81,923	309,881	235,094	160,262	79,985	116.98%
YoY %	52.23%	105.65%	-73.56%	31.81%	46.69%	100.37%	-	-
Horiz. %	320.65%	210.63%	102.42%	387.42%	293.92%	200.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	267,070	237,658	228,801	213,491	217,433	225,153	213,576	16.02%
YoY %	12.38%	3.87%	7.17%	-1.81%	-3.43%	5.42%	-	-
Horiz. %	125.05%	111.28%	107.13%	99.96%	101.81%	105.42%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	34,395	19,804	7,889	31,628	20,162	13,430	5,501	238.26%
YoY %	73.68%	151.03%	-75.06%	56.87%	50.13%	144.14%	-	-
Horiz. %	625.25%	360.01%	143.41%	574.95%	366.52%	244.14%	100.00%	-
Div Payout %	88.87%	77.31%	64.79%	112.93%	87.48%	83.57%	60.19%	-
YoY %	14.95%	19.32%	-42.63%	29.09%	4.68%	38.84%	-	-
Horiz. %	147.65%	128.44%	107.64%	187.62%	145.34%	138.84%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	267,070	237,658	228,801	213,491	217,433	225,153	213,576	16.02%
YoY %	12.38%	3.87%	7.17%	-1.81%	-3.43%	5.42%	-	-
Horiz. %	125.05%	111.28%	107.13%	99.96%	101.81%	105.42%	100.00%	-
NOSH	408,814	403,896	402,822	402,348	402,229	401,929	330,359	15.21%
YoY %	1.22%	0.27%	0.12%	0.03%	0.07%	21.66%	-	-
Horiz. %	123.75%	122.26%	121.93%	121.79%	121.76%	121.66%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	13.26%	13.30%	13.06%	8.32%	9.02%	9.22%	10.38%	-
YoY %	-0.30%	1.84%	56.97%	-7.76%	-2.17%	-11.18%	-	-
Horiz. %	127.75%	128.13%	125.82%	80.15%	86.90%	88.82%	100.00%	-
ROE	14.49%	10.78%	5.32%	13.12%	10.60%	7.14%	4.28%	-
YoY %	34.42%	102.63%	-59.45%	23.77%	48.46%	66.82%	-	-
Horiz. %	338.55%	251.87%	124.30%	306.54%	247.66%	166.82%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	73.07	49.06	23.89	85.50	65.36	44.69	27.58	91.12%
YoY %	48.94%	105.36%	-72.06%	30.81%	46.25%	62.04%	-	-
Horiz. %	264.94%	177.88%	86.62%	310.01%	236.98%	162.04%	100.00%	-
EPS	9.70	6.50	3.10	7.10	5.90	4.10	2.80	128.43%
YoY %	49.23%	109.68%	-56.34%	20.34%	43.90%	46.43%	-	-
Horiz. %	346.43%	232.14%	110.71%	253.57%	210.71%	146.43%	100.00%	-
DPS	8.50	5.00	2.00	8.00	5.10	3.40	1.70	191.54%
YoY %	70.00%	150.00%	-75.00%	56.86%	50.00%	100.00%	-	-
Horiz. %	500.00%	294.12%	117.65%	470.59%	300.00%	200.00%	100.00%	-
NAPS	0.66	0.60	0.58	0.54	0.55	0.57	0.66	0.00%
YoY %	10.00%	3.45%	7.41%	-1.82%	-3.51%	-13.64%	-	-
Horiz. %	100.00%	90.91%	87.88%	81.82%	83.33%	86.36%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 402,348
RPS	60.85	39.99	19.39	69.56	53.18	36.33	18.37	121.72%
YoY %	52.16%	106.24%	-72.12%	30.80%	46.38%	97.77%	-	-
Horiz. %	331.25%	217.69%	105.55%	378.66%	289.49%	197.77%	100.00%	-
EPS	7.96	5.27	2.51	5.76	4.74	3.31	1.88	161.03%
YoY %	51.04%	109.96%	-56.42%	21.52%	43.20%	76.06%	-	-
Horiz. %	423.40%	280.32%	133.51%	306.38%	252.13%	176.06%	100.00%	-
DPS	7.08	4.08	1.62	6.51	4.15	2.76	1.13	238.72%
YoY %	73.53%	151.85%	-75.12%	56.87%	50.36%	144.25%	-	-
Horiz. %	626.55%	361.06%	143.36%	576.11%	367.26%	244.25%	100.00%	-
NAPS	0.5496	0.4891	0.4708	0.4393	0.4474	0.4633	0.4395	16.02%
YoY %	12.37%	3.89%	7.17%	-1.81%	-3.43%	5.42%	-	-
Horiz. %	125.05%	111.29%	107.12%	99.95%	101.80%	105.42%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	2.40	2.11	1.53	1.27	1.38	1.56	1.77	-
P/RPS	3.28	4.30	6.41	1.49	2.11	3.49	6.42	-36.01%
YoY %	-23.72%	-32.92%	330.20%	-29.38%	-39.54%	-45.64%	-	-
Horiz. %	51.09%	66.98%	99.84%	23.21%	32.87%	54.36%	100.00%	-
P/EPS	25.09	32.62	49.56	17.93	23.67	38.35	62.67	-45.58%
YoY %	-23.08%	-34.18%	176.41%	-24.25%	-38.28%	-38.81%	-	-
Horiz. %	40.04%	52.05%	79.08%	28.61%	37.77%	61.19%	100.00%	-
EY	3.99	3.07	2.02	5.58	4.22	2.61	1.60	83.58%
YoY %	29.97%	51.98%	-63.80%	32.23%	61.69%	63.12%	-	-
Horiz. %	249.38%	191.87%	126.25%	348.75%	263.75%	163.12%	100.00%	-
DY	3.54	2.37	1.31	6.30	3.70	2.18	0.96	138.11%
YoY %	49.37%	80.92%	-79.21%	70.27%	69.72%	127.08%	-	-
Horiz. %	368.75%	246.88%	136.46%	656.25%	385.42%	227.08%	100.00%	-
P/NAPS	3.64	3.52	2.64	2.35	2.51	2.74	2.68	22.57%
YoY %	3.41%	33.33%	12.34%	-6.37%	-8.39%	2.24%	-	-
Horiz. %	135.82%	131.34%	98.51%	87.69%	93.66%	102.24%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	27/02/20	25/11/19	27/08/19	28/05/19	26/02/19	27/11/18	28/08/18	-
Price	2.30	2.34	1.96	1.34	1.42	1.37	1.54	-
P/RPS	3.15	4.77	8.21	1.57	2.17	3.07	5.58	-31.62%
YoY %	-33.96%	-41.90%	422.93%	-27.65%	-29.32%	-44.98%	-	-
Horiz. %	56.45%	85.48%	147.13%	28.14%	38.89%	55.02%	100.00%	-
P/EPS	24.05	36.18	63.49	18.92	24.36	33.68	54.52	-41.96%
YoY %	-33.53%	-43.01%	235.57%	-22.33%	-27.67%	-38.22%	-	-
Horiz. %	44.11%	66.36%	116.45%	34.70%	44.68%	61.78%	100.00%	-
EY	4.16	2.76	1.58	5.29	4.11	2.97	1.83	72.62%
YoY %	50.72%	74.68%	-70.13%	28.71%	38.38%	62.30%	-	-
Horiz. %	227.32%	150.82%	86.34%	289.07%	224.59%	162.30%	100.00%	-
DY	3.70	2.14	1.02	5.97	3.59	2.48	1.10	123.99%
YoY %	72.90%	109.80%	-82.91%	66.30%	44.76%	125.45%	-	-
Horiz. %	336.36%	194.55%	92.73%	542.73%	326.36%	225.45%	100.00%	-
P/NAPS	3.48	3.90	3.38	2.48	2.58	2.40	2.33	30.56%
YoY %	-10.77%	15.38%	36.29%	-3.88%	7.50%	3.00%	-	-
Horiz. %	149.36%	167.38%	145.06%	106.44%	110.73%	103.00%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos