[PWROOT] QoQ TTM 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- -6.82%
YoY- -5.06%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 404,597 424,577 435,956 424,155 403,817 399,301 396,457 1.36%
PBT 18,284 10,642 34,434 43,109 46,466 54,761 45,937 -45.98%
Tax -2,048 -579 -4,563 -6,300 -6,497 -7,544 -2,655 -15.93%
NP 16,236 10,063 29,871 36,809 39,969 47,217 43,282 -48.08%
-
NP to SH 15,754 9,436 28,308 34,423 36,944 43,526 40,075 -46.42%
-
Tax Rate 11.20% 5.44% 13.25% 14.61% 13.98% 13.78% 5.78% -
Total Cost 388,361 414,514 406,085 387,346 363,848 352,084 353,175 6.55%
-
Net Worth 213,576 213,488 229,621 236,083 241,437 245,270 233,120 -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 23,288 30,329 41,621 41,204 40,578 35,619 31,574 -18.41%
Div Payout % 147.83% 321.43% 147.03% 119.70% 109.84% 81.84% 78.79% -
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 213,576 213,488 229,621 236,083 241,437 245,270 233,120 -5.68%
NOSH 330,359 330,221 330,148 330,108 313,555 322,724 306,738 5.08%
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 4.01% 2.37% 6.85% 8.68% 9.90% 11.82% 10.92% -
ROE 7.38% 4.42% 12.33% 14.58% 15.30% 17.75% 17.19% -
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 125.03 131.26 134.80 131.15 128.79 123.73 129.25 -2.19%
EPS 4.87 2.92 8.75 10.64 11.78 13.49 13.06 -48.28%
DPS 7.20 9.38 12.87 12.74 12.94 11.04 10.29 -21.23%
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 83.26 87.37 89.71 87.28 83.10 82.17 81.58 1.37%
EPS 3.24 1.94 5.83 7.08 7.60 8.96 8.25 -46.46%
DPS 4.79 6.24 8.57 8.48 8.35 7.33 6.50 -18.45%
NAPS 0.4395 0.4393 0.4725 0.4858 0.4968 0.5047 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 1.42 1.07 1.39 1.59 1.86 1.88 1.59 -7.28%
P/EPS 36.36 48.33 21.48 19.54 20.28 17.28 15.69 75.38%
EY 2.75 2.07 4.66 5.12 4.93 5.79 6.37 -42.96%
DY 4.07 6.65 6.85 6.13 5.41 4.74 5.02 -13.08%
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 1.23 1.15 1.24 1.53 1.59 2.08 1.70 -19.45%
P/EPS 31.63 51.76 19.08 18.88 17.40 19.06 16.84 52.40%
EY 3.16 1.93 5.24 5.30 5.75 5.25 5.94 -34.42%
DY 4.68 6.21 7.71 6.34 6.31 4.29 4.68 0.00%
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