[PWROOT] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -17.76%
YoY- -29.36%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 372,236 404,597 424,577 435,956 424,155 403,817 399,301 -4.56%
PBT 16,312 18,284 10,642 34,434 43,109 46,466 54,761 -55.36%
Tax -3,047 -2,048 -579 -4,563 -6,300 -6,497 -7,544 -45.32%
NP 13,265 16,236 10,063 29,871 36,809 39,969 47,217 -57.07%
-
NP to SH 12,973 15,754 9,436 28,308 34,423 36,944 43,526 -55.34%
-
Tax Rate 18.68% 11.20% 5.44% 13.25% 14.61% 13.98% 13.78% -
Total Cost 358,971 388,361 414,514 406,085 387,346 363,848 352,084 1.29%
-
Net Worth 225,153 213,576 213,488 229,621 236,083 241,437 245,270 -5.54%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 21,918 23,288 30,329 41,621 41,204 40,578 35,619 -27.63%
Div Payout % 168.96% 147.83% 321.43% 147.03% 119.70% 109.84% 81.84% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 225,153 213,576 213,488 229,621 236,083 241,437 245,270 -5.54%
NOSH 401,929 330,359 330,221 330,148 330,108 313,555 322,724 15.74%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.56% 4.01% 2.37% 6.85% 8.68% 9.90% 11.82% -
ROE 5.76% 7.38% 4.42% 12.33% 14.58% 15.30% 17.75% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 94.24 125.03 131.26 134.80 131.15 128.79 123.73 -16.58%
EPS 3.28 4.87 2.92 8.75 10.64 11.78 13.49 -61.01%
DPS 5.55 7.20 9.38 12.87 12.74 12.94 11.04 -36.74%
NAPS 0.57 0.66 0.66 0.71 0.73 0.77 0.76 -17.43%
Adjusted Per Share Value based on latest NOSH - 330,148
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 76.60 83.26 87.37 89.71 87.28 83.10 82.17 -4.56%
EPS 2.67 3.24 1.94 5.83 7.08 7.60 8.96 -55.35%
DPS 4.51 4.79 6.24 8.57 8.48 8.35 7.33 -27.63%
NAPS 0.4633 0.4395 0.4393 0.4725 0.4858 0.4968 0.5047 -5.54%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.56 1.77 1.41 1.88 2.08 2.39 2.33 -
P/RPS 1.66 1.42 1.07 1.39 1.59 1.86 1.88 -7.95%
P/EPS 47.50 36.36 48.33 21.48 19.54 20.28 17.28 96.10%
EY 2.11 2.75 2.07 4.66 5.12 4.93 5.79 -48.94%
DY 3.56 4.07 6.65 6.85 6.13 5.41 4.74 -17.36%
P/NAPS 2.74 2.68 2.14 2.65 2.85 3.10 3.07 -7.29%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 25/05/18 27/02/18 28/11/17 29/08/17 30/05/17 -
Price 1.37 1.54 1.51 1.67 2.01 2.05 2.57 -
P/RPS 1.45 1.23 1.15 1.24 1.53 1.59 2.08 -21.36%
P/EPS 41.71 31.63 51.76 19.08 18.88 17.40 19.06 68.47%
EY 2.40 3.16 1.93 5.24 5.30 5.75 5.25 -40.62%
DY 4.05 4.68 6.21 7.71 6.34 6.31 4.29 -3.76%
P/NAPS 2.40 2.33 2.29 2.35 2.75 2.66 3.38 -20.39%

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