[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

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
TTM Result
Revenue	404,597	424,577	435,956	424,155	403,817	399,301	396,457	1.36%
YoY %	-4.71%	-2.61%	2.78%	5.04%	1.13%	0.72%	-	-
Horiz. %	102.05%	107.09%	109.96%	106.99%	101.86%	100.72%	100.00%	-
PBT	18,284	10,642	34,434	43,109	46,466	54,761	45,937	-45.98%
YoY %	71.81%	-69.09%	-20.12%	-7.22%	-15.15%	19.21%	-	-
Horiz. %	39.80%	23.17%	74.96%	93.84%	101.15%	119.21%	100.00%	-
Tax	-2,048	-579	-4,563	-6,300	-6,497	-7,544	-2,655	-15.93%
YoY %	-253.71%	87.31%	27.57%	3.03%	13.88%	-184.14%	-	-
Horiz. %	77.14%	21.81%	171.86%	237.29%	244.71%	284.14%	100.00%	-
NP	16,236	10,063	29,871	36,809	39,969	47,217	43,282	-48.08%
YoY %	61.34%	-66.31%	-18.85%	-7.91%	-15.35%	9.09%	-	-
Horiz. %	37.51%	23.25%	69.01%	85.04%	92.35%	109.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,754	9,436	28,308	34,423	36,944	43,526	40,075	-46.42%
YoY %	66.96%	-66.67%	-17.76%	-6.82%	-15.12%	8.61%	-	-
Horiz. %	39.31%	23.55%	70.64%	85.90%	92.19%	108.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.20%	5.44%	13.25%	14.61%	13.98%	13.78%	5.78%	-
YoY %	105.88%	-58.94%	-9.31%	4.51%	1.45%	138.41%	-	-
Horiz. %	193.77%	94.12%	229.24%	252.77%	241.87%	238.41%	100.00%	-
Total Cost	388,361	414,514	406,085	387,346	363,848	352,084	353,175	6.55%
YoY %	-6.31%	2.08%	4.84%	6.46%	3.34%	-0.31%	-	-
Horiz. %	109.96%	117.37%	114.98%	109.68%	103.02%	99.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	213,576	213,488	229,621	236,083	241,437	245,270	233,120	-5.68%
YoY %	0.04%	-7.03%	-2.74%	-2.22%	-1.56%	5.21%	-	-
Horiz. %	91.62%	91.58%	98.50%	101.27%	103.57%	105.21%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	23,288	30,329	41,621	41,204	40,578	35,619	31,574	-18.41%
YoY %	-23.22%	-27.13%	1.01%	1.54%	13.92%	12.81%	-	-
Horiz. %	73.76%	96.06%	131.82%	130.50%	128.52%	112.81%	100.00%	-
Div Payout %	147.83%	321.43%	147.03%	119.70%	109.84%	81.84%	78.79%	-
YoY %	-54.01%	118.62%	22.83%	8.98%	34.21%	3.87%	-	-
Horiz. %	187.63%	407.96%	186.61%	151.92%	139.41%	103.87%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	213,576	213,488	229,621	236,083	241,437	245,270	233,120	-5.68%
YoY %	0.04%	-7.03%	-2.74%	-2.22%	-1.56%	5.21%	-	-
Horiz. %	91.62%	91.58%	98.50%	101.27%	103.57%	105.21%	100.00%	-
NOSH	330,359	330,221	330,148	330,108	313,555	322,724	306,738	5.08%
YoY %	0.04%	0.02%	0.01%	5.28%	-2.84%	5.21%	-	-
Horiz. %	107.70%	107.66%	107.63%	107.62%	102.22%	105.21%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	4.01%	2.37%	6.85%	8.68%	9.90%	11.82%	10.92%	-
YoY %	69.20%	-65.40%	-21.08%	-12.32%	-16.24%	8.24%	-	-
Horiz. %	36.72%	21.70%	62.73%	79.49%	90.66%	108.24%	100.00%	-
ROE	7.38%	4.42%	12.33%	14.58%	15.30%	17.75%	17.19%	-
YoY %	66.97%	-64.15%	-15.43%	-4.71%	-13.80%	3.26%	-	-
Horiz. %	42.93%	25.71%	71.73%	84.82%	89.01%	103.26%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	125.03	131.26	134.80	131.15	128.79	123.73	129.25	-2.19%
YoY %	-4.75%	-2.63%	2.78%	1.83%	4.09%	-4.27%	-	-
Horiz. %	96.74%	101.56%	104.29%	101.47%	99.64%	95.73%	100.00%	-
EPS	4.87	2.92	8.75	10.64	11.78	13.49	13.06	-48.28%
YoY %	66.78%	-66.63%	-17.76%	-9.68%	-12.68%	3.29%	-	-
Horiz. %	37.29%	22.36%	67.00%	81.47%	90.20%	103.29%	100.00%	-
DPS	7.20	9.38	12.87	12.74	12.94	11.04	10.29	-21.23%
YoY %	-23.24%	-27.12%	1.02%	-1.55%	17.21%	7.29%	-	-
Horiz. %	69.97%	91.16%	125.07%	123.81%	125.75%	107.29%	100.00%	-
NAPS	0.66	0.66	0.71	0.73	0.77	0.76	0.76	-9.00%
YoY %	0.00%	-7.04%	-2.74%	-5.19%	1.32%	0.00%	-	-
Horiz. %	86.84%	86.84%	93.42%	96.05%	101.32%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 330,108
RPS	83.26	87.37	89.71	87.28	83.10	82.17	81.58	1.37%
YoY %	-4.70%	-2.61%	2.78%	5.03%	1.13%	0.72%	-	-
Horiz. %	102.06%	107.10%	109.97%	106.99%	101.86%	100.72%	100.00%	-
EPS	3.24	1.94	5.83	7.08	7.60	8.96	8.25	-46.46%
YoY %	67.01%	-66.72%	-17.66%	-6.84%	-15.18%	8.61%	-	-
Horiz. %	39.27%	23.52%	70.67%	85.82%	92.12%	108.61%	100.00%	-
DPS	4.79	6.24	8.57	8.48	8.35	7.33	6.50	-18.45%
YoY %	-23.24%	-27.19%	1.06%	1.56%	13.92%	12.77%	-	-
Horiz. %	73.69%	96.00%	131.85%	130.46%	128.46%	112.77%	100.00%	-
NAPS	0.4395	0.4393	0.4725	0.4858	0.4968	0.5047	0.4797	-5.68%
YoY %	0.05%	-7.03%	-2.74%	-2.21%	-1.57%	5.21%	-	-
Horiz. %	91.62%	91.58%	98.50%	101.27%	103.56%	105.21%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	32.71%	-23.02%	-12.58%	-14.52%	-1.06%	18.24%	-	-
Horiz. %	89.31%	67.30%	87.42%	100.00%	116.98%	118.24%	100.00%	-
P/EPS	36.36	48.33	21.48	19.54	20.28	17.28	15.69	75.38%
YoY %	-24.77%	125.00%	9.93%	-3.65%	17.36%	10.13%	-	-
Horiz. %	231.74%	308.03%	136.90%	124.54%	129.25%	110.13%	100.00%	-
EY	2.75	2.07	4.66	5.12	4.93	5.79	6.37	-42.96%
YoY %	32.85%	-55.58%	-8.98%	3.85%	-14.85%	-9.11%	-	-
Horiz. %	43.17%	32.50%	73.16%	80.38%	77.39%	90.89%	100.00%	-
DY	4.07	6.65	6.85	6.13	5.41	4.74	5.02	-13.08%
YoY %	-38.80%	-2.92%	11.75%	13.31%	14.14%	-5.58%	-	-
Horiz. %	81.08%	132.47%	136.45%	122.11%	107.77%	94.42%	100.00%	-
P/NAPS	2.68	2.14	2.65	2.85	3.10	3.07	2.70	-0.49%
YoY %	25.23%	-19.25%	-7.02%	-8.06%	0.98%	13.70%	-	-
Horiz. %	99.26%	79.26%	98.15%	105.56%	114.81%	113.70%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
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%
YoY %	6.96%	-7.26%	-18.95%	-3.77%	-23.56%	22.35%	-	-
Horiz. %	72.35%	67.65%	72.94%	90.00%	93.53%	122.35%	100.00%	-
P/EPS	31.63	51.76	19.08	18.88	17.40	19.06	16.84	52.40%
YoY %	-38.89%	171.28%	1.06%	8.51%	-8.71%	13.18%	-	-
Horiz. %	187.83%	307.36%	113.30%	112.11%	103.33%	113.18%	100.00%	-
EY	3.16	1.93	5.24	5.30	5.75	5.25	5.94	-34.42%
YoY %	63.73%	-63.17%	-1.13%	-7.83%	9.52%	-11.62%	-	-
Horiz. %	53.20%	32.49%	88.22%	89.23%	96.80%	88.38%	100.00%	-
DY	4.68	6.21	7.71	6.34	6.31	4.29	4.68	0.00%
YoY %	-24.64%	-19.46%	21.61%	0.48%	47.09%	-8.33%	-	-
Horiz. %	100.00%	132.69%	164.74%	135.47%	134.83%	91.67%	100.00%	-
P/NAPS	2.33	2.29	2.35	2.75	2.66	3.38	2.89	-13.41%
YoY %	1.75%	-2.55%	-14.55%	3.38%	-21.30%	16.96%	-	-
Horiz. %	80.62%	79.24%	81.31%	95.16%	92.04%	116.96%	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