[PWROOT] QoQ TTM 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- -66.67%
YoY- -78.32%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 338,990 372,236 404,597 424,577 435,956 424,155 403,817 -10.98%
PBT 17,808 16,312 18,284 10,642 34,434 43,109 46,466 -47.14%
Tax -4,079 -3,047 -2,048 -579 -4,563 -6,300 -6,497 -26.61%
NP 13,729 13,265 16,236 10,063 29,871 36,809 39,969 -50.85%
-
NP to SH 13,534 12,973 15,754 9,436 28,308 34,423 36,944 -48.70%
-
Tax Rate 22.91% 18.68% 11.20% 5.44% 13.25% 14.61% 13.98% -
Total Cost 325,261 358,971 388,361 414,514 406,085 387,346 363,848 -7.18%
-
Net Worth 217,433 225,153 213,576 213,488 229,621 236,083 241,437 -6.72%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 20,554 21,918 23,288 30,329 41,621 41,204 40,578 -36.37%
Div Payout % 151.87% 168.96% 147.83% 321.43% 147.03% 119.70% 109.84% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 217,433 225,153 213,576 213,488 229,621 236,083 241,437 -6.72%
NOSH 402,229 401,929 330,359 330,221 330,148 330,108 313,555 18.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.05% 3.56% 4.01% 2.37% 6.85% 8.68% 9.90% -
ROE 6.22% 5.76% 7.38% 4.42% 12.33% 14.58% 15.30% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 85.75 94.24 125.03 131.26 134.80 131.15 128.79 -23.69%
EPS 3.42 3.28 4.87 2.92 8.75 10.64 11.78 -56.05%
DPS 5.20 5.55 7.20 9.38 12.87 12.74 12.94 -45.45%
NAPS 0.55 0.57 0.66 0.66 0.71 0.73 0.77 -20.04%
Adjusted Per Share Value based on latest NOSH - 330,221
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 69.76 76.60 83.26 87.37 89.71 87.28 83.10 -10.98%
EPS 2.79 2.67 3.24 1.94 5.83 7.08 7.60 -48.63%
DPS 4.23 4.51 4.79 6.24 8.57 8.48 8.35 -36.37%
NAPS 0.4474 0.4633 0.4395 0.4393 0.4725 0.4858 0.4968 -6.72%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
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 1.61 1.66 1.42 1.07 1.39 1.59 1.86 -9.15%
P/EPS 40.31 47.50 36.36 48.33 21.48 19.54 20.28 57.88%
EY 2.48 2.11 2.75 2.07 4.66 5.12 4.93 -36.66%
DY 3.77 3.56 4.07 6.65 6.85 6.13 5.41 -21.34%
P/NAPS 2.51 2.74 2.68 2.14 2.65 2.85 3.10 -13.09%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
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 1.66 1.45 1.23 1.15 1.24 1.53 1.59 2.90%
P/EPS 41.48 41.71 31.63 51.76 19.08 18.88 17.40 78.17%
EY 2.41 2.40 3.16 1.93 5.24 5.30 5.75 -43.90%
DY 3.66 4.05 4.68 6.21 7.71 6.34 6.31 -30.38%
P/NAPS 2.58 2.40 2.33 2.29 2.35 2.75 2.66 -2.00%

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
Post a Comment