[PWROOT] QoQ TTM Result on 31-Dec-2018 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 4.32%
YoY- -52.19%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 355,796 342,994 338,012 338,990 372,236 404,597 424,577 -11.10%
PBT 46,965 39,666 37,078 17,808 16,312 18,284 10,642 168.80%
Tax -9,262 -8,491 -8,947 -4,079 -3,047 -2,048 -579 533.79%
NP 37,703 31,175 28,131 13,729 13,265 16,236 10,063 141.03%
-
NP to SH 37,556 31,046 28,008 13,534 12,973 15,754 9,436 150.93%
-
Tax Rate 19.72% 21.41% 24.13% 22.91% 18.68% 11.20% 5.44% -
Total Cost 318,093 311,819 309,881 325,261 358,971 388,361 414,514 -16.16%
-
Net Worth 237,658 228,801 213,491 217,433 225,153 213,576 213,488 7.40%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 37,958 32,790 30,402 20,554 21,918 23,288 30,329 16.11%
Div Payout % 101.07% 105.62% 108.55% 151.87% 168.96% 147.83% 321.43% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 237,658 228,801 213,491 217,433 225,153 213,576 213,488 7.40%
NOSH 403,896 402,822 402,348 402,229 401,929 330,359 330,221 14.35%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.60% 9.09% 8.32% 4.05% 3.56% 4.01% 2.37% -
ROE 15.80% 13.57% 13.12% 6.22% 5.76% 7.38% 4.42% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 89.83 86.95 85.50 85.75 94.24 125.03 131.26 -22.32%
EPS 9.48 7.87 7.08 3.42 3.28 4.87 2.92 119.09%
DPS 9.60 8.30 7.69 5.20 5.55 7.20 9.38 1.55%
NAPS 0.60 0.58 0.54 0.55 0.57 0.66 0.66 -6.15%
Adjusted Per Share Value based on latest NOSH - 402,229
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 73.22 70.58 69.56 69.76 76.60 83.26 87.37 -11.10%
EPS 7.73 6.39 5.76 2.79 2.67 3.24 1.94 151.12%
DPS 7.81 6.75 6.26 4.23 4.51 4.79 6.24 16.12%
NAPS 0.4891 0.4708 0.4393 0.4474 0.4633 0.4395 0.4393 7.41%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.11 1.53 1.27 1.38 1.56 1.77 1.41 -
P/RPS 2.35 1.76 1.49 1.61 1.66 1.42 1.07 68.88%
P/EPS 22.25 19.44 17.93 40.31 47.50 36.36 48.33 -40.34%
EY 4.49 5.14 5.58 2.48 2.11 2.75 2.07 67.48%
DY 4.55 5.42 6.06 3.77 3.56 4.07 6.65 -22.33%
P/NAPS 3.52 2.64 2.35 2.51 2.74 2.68 2.14 39.30%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 27/08/19 28/05/19 26/02/19 27/11/18 28/08/18 25/05/18 -
Price 2.34 1.96 1.34 1.42 1.37 1.54 1.51 -
P/RPS 2.61 2.25 1.57 1.66 1.45 1.23 1.15 72.61%
P/EPS 24.68 24.90 18.92 41.48 41.71 31.63 51.76 -38.93%
EY 4.05 4.02 5.29 2.41 2.40 3.16 1.93 63.83%
DY 4.10 4.23 5.74 3.66 4.05 4.68 6.21 -24.15%
P/NAPS 3.90 3.38 2.48 2.58 2.40 2.33 2.29 42.56%

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