[PWROOT] QoQ Quarter Result on 31-Mar-2018 [#4]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

25-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Mar-2018 [#4]

Profit Trend

QoQ- -248.27%

YoY- -201.65%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Quarter Result
Revenue	81,870	87,293	89,246	80,581	115,116	119,654	109,226	-17.44%
YoY %	-6.21%	-2.19%	10.75%	-30.00%	-3.79%	9.55%	-	-
Horiz. %	74.95%	79.92%	81.71%	73.77%	105.39%	109.55%	100.00%	-
PBT	8,206	8,916	10,804	-10,118	6,710	10,888	3,162	88.52%
YoY %	-7.96%	-17.48%	206.78%	-250.79%	-38.37%	244.34%	-	-
Horiz. %	259.52%	281.97%	341.68%	-319.99%	212.21%	344.34%	100.00%	-
Tax	-1,168	-1,900	-1,543	532	-136	-901	-74	526.07%
YoY %	38.53%	-23.14%	-390.04%	491.18%	84.91%	-1,117.57%	-	-
Horiz. %	1,578.38%	2,567.57%	2,085.14%	-718.92%	183.78%	1,217.57%	100.00%	-
NP	7,038	7,016	9,261	-9,586	6,574	9,987	3,088	72.92%
YoY %	0.31%	-24.24%	196.61%	-245.82%	-34.17%	223.41%	-	-
Horiz. %	227.91%	227.20%	299.90%	-310.43%	212.89%	323.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,977	6,930	9,140	-9,513	6,416	9,711	2,822	82.54%
YoY %	0.68%	-24.18%	196.08%	-248.27%	-33.93%	244.12%	-	-
Horiz. %	247.24%	245.57%	323.88%	-337.10%	227.36%	344.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.23%	21.31%	14.28%	-	2.03%	8.28%	2.34%	-
YoY %	-33.22%	49.23%	0.00%	-	-75.48%	253.85%	-	-
Horiz. %	608.12%	910.68%	610.26%	-	86.75%	353.85%	100.00%	-
Total Cost	74,832	80,277	79,985	90,167	108,542	109,667	106,138	-20.73%
YoY %	-6.78%	0.37%	-11.29%	-16.93%	-1.03%	3.32%	-	-
Horiz. %	70.50%	75.63%	75.36%	84.95%	102.26%	103.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	217,433	225,153	213,576	213,488	229,621	236,083	241,437	-6.72%
YoY %	-3.43%	5.42%	0.04%	-7.03%	-2.74%	-2.22%	-	-
Horiz. %	90.06%	93.26%	88.46%	88.42%	95.11%	97.78%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	6,720	6,715	5,501	1,617	8,085	8,085	12,542	-33.95%
YoY %	0.07%	22.07%	240.20%	-80.00%	0.00%	-35.54%	-	-
Horiz. %	53.58%	53.54%	43.86%	12.89%	64.46%	64.46%	100.00%	-
Div Payout %	96.33%	96.90%	60.19%	0.00%	126.02%	83.26%	444.44%	-
YoY %	-0.59%	60.99%	0.00%	0.00%	51.36%	-81.27%	-	-
Horiz. %	21.67%	21.80%	13.54%	0.00%	28.35%	18.73%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	217,433	225,153	213,576	213,488	229,621	236,083	241,437	-6.72%
YoY %	-3.43%	5.42%	0.04%	-7.03%	-2.74%	-2.22%	-	-
Horiz. %	90.06%	93.26%	88.46%	88.42%	95.11%	97.78%	100.00%	-
NOSH	402,229	401,929	330,359	330,221	330,148	330,108	313,555	18.00%
YoY %	0.07%	21.66%	0.04%	0.02%	0.01%	5.28%	-	-
Horiz. %	128.28%	128.18%	105.36%	105.32%	105.29%	105.28%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	8.60%	8.04%	10.38%	-11.90%	5.71%	8.35%	2.83%	-
YoY %	6.97%	-22.54%	187.23%	-308.41%	-31.62%	195.05%	-	-
Horiz. %	303.89%	284.10%	366.78%	-420.49%	201.77%	295.05%	100.00%	-
ROE	3.21%	3.08%	4.28%	-4.46%	2.79%	4.11%	1.17%	-
YoY %	4.22%	-28.04%	195.96%	-259.86%	-32.12%	251.28%	-	-
Horiz. %	274.36%	263.25%	365.81%	-381.20%	238.46%	351.28%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	20.71	22.10	27.58	24.91	35.59	37.00	34.83	-29.22%
YoY %	-6.29%	-19.87%	10.72%	-30.01%	-3.81%	6.23%	-	-
Horiz. %	59.46%	63.45%	79.18%	71.52%	102.18%	106.23%	100.00%	-
EPS	1.80	1.80	2.80	-3.00	2.00	3.00	0.90	58.53%
YoY %	0.00%	-35.71%	193.33%	-250.00%	-33.33%	233.33%	-	-
Horiz. %	200.00%	200.00%	311.11%	-333.33%	222.22%	333.33%	100.00%	-
DPS	1.70	1.70	1.70	0.50	2.50	2.50	4.00	-43.38%
YoY %	0.00%	0.00%	240.00%	-80.00%	0.00%	-37.50%	-	-
Horiz. %	42.50%	42.50%	42.50%	12.50%	62.50%	62.50%	100.00%	-
NAPS	0.55	0.57	0.66	0.66	0.71	0.73	0.77	-20.04%
YoY %	-3.51%	-13.64%	0.00%	-7.04%	-2.74%	-5.19%	-	-
Horiz. %	71.43%	74.03%	85.71%	85.71%	92.21%	94.81%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 330,221
RPS	16.85	17.96	18.37	16.58	23.69	24.62	22.48	-17.44%
YoY %	-6.18%	-2.23%	10.80%	-30.01%	-3.78%	9.52%	-	-
Horiz. %	74.96%	79.89%	81.72%	73.75%	105.38%	109.52%	100.00%	-
EPS	1.44	1.43	1.88	-1.96	1.32	2.00	0.58	83.05%
YoY %	0.70%	-23.94%	195.92%	-248.48%	-34.00%	244.83%	-	-
Horiz. %	248.28%	246.55%	324.14%	-337.93%	227.59%	344.83%	100.00%	-
DPS	1.38	1.38	1.13	0.33	1.66	1.66	2.58	-34.03%
YoY %	0.00%	22.12%	242.42%	-80.12%	0.00%	-35.66%	-	-
Horiz. %	53.49%	53.49%	43.80%	12.79%	64.34%	64.34%	100.00%	-
NAPS	0.4474	0.4633	0.4395	0.4393	0.4725	0.4858	0.4968	-6.72%
YoY %	-3.43%	5.42%	0.05%	-7.03%	-2.74%	-2.21%	-	-
Horiz. %	90.06%	93.26%	88.47%	88.43%	95.11%	97.79%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	1.38	1.56	1.77	1.41	1.88	2.08	2.39	-
P/RPS	6.66	7.06	6.42	5.66	5.28	5.62	6.86	-1.94%
YoY %	-5.67%	9.97%	13.43%	7.20%	-6.05%	-18.08%	-	-
Horiz. %	97.08%	102.92%	93.59%	82.51%	76.97%	81.92%	100.00%	-
P/EPS	78.19	88.92	62.67	-47.94	94.76	69.27	265.56	-55.64%
YoY %	-12.07%	41.89%	230.73%	-150.59%	36.80%	-73.92%	-	-
Horiz. %	29.44%	33.48%	23.60%	-18.05%	35.68%	26.08%	100.00%	-
EY	1.28	1.12	1.60	-2.09	1.06	1.44	0.38	124.21%
YoY %	14.29%	-30.00%	176.56%	-297.17%	-26.39%	278.95%	-	-
Horiz. %	336.84%	294.74%	421.05%	-550.00%	278.95%	378.95%	100.00%	-
DY	1.23	1.09	0.96	0.35	1.33	1.20	1.67	-18.39%
YoY %	12.84%	13.54%	174.29%	-73.68%	10.83%	-28.14%	-	-
Horiz. %	73.65%	65.27%	57.49%	20.96%	79.64%	71.86%	100.00%	-
P/NAPS	2.51	2.74	2.68	2.14	2.65	2.85	3.10	-13.09%
YoY %	-8.39%	2.24%	25.23%	-19.25%	-7.02%	-8.06%	-	-
Horiz. %	80.97%	88.39%	86.45%	69.03%	85.48%	91.94%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	26/02/19	27/11/18	28/08/18	25/05/18	27/02/18	28/11/17	29/08/17	-
Price	1.42	1.37	1.54	1.51	1.67	2.01	2.05	-
P/RPS	6.86	6.20	5.58	6.06	4.69	5.43	5.88	10.79%
YoY %	10.65%	11.11%	-7.92%	29.21%	-13.63%	-7.65%	-	-
Horiz. %	116.67%	105.44%	94.90%	103.06%	79.76%	92.35%	100.00%	-
P/EPS	80.46	78.09	54.52	-51.34	84.18	66.94	227.78	-49.93%
YoY %	3.03%	43.23%	206.19%	-160.99%	25.75%	-70.61%	-	-
Horiz. %	35.32%	34.28%	23.94%	-22.54%	36.96%	29.39%	100.00%	-
EY	1.24	1.28	1.83	-1.95	1.19	1.49	0.44	99.14%
YoY %	-3.12%	-30.05%	193.85%	-263.87%	-20.13%	238.64%	-	-
Horiz. %	281.82%	290.91%	415.91%	-443.18%	270.45%	338.64%	100.00%	-
DY	1.20	1.24	1.10	0.33	1.50	1.24	1.95	-27.58%
YoY %	-3.23%	12.73%	233.33%	-78.00%	20.97%	-36.41%	-	-
Horiz. %	61.54%	63.59%	56.41%	16.92%	76.92%	63.59%	100.00%	-
P/NAPS	2.58	2.40	2.33	2.29	2.35	2.75	2.66	-2.00%
YoY %	7.50%	3.00%	1.75%	-2.55%	-14.55%	3.38%	-	-
Horiz. %	96.99%	90.23%	87.59%	86.09%	88.35%	103.38%	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