[PWROOT] QoQ TTM Result on 31-Mar-2019 [#4]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

28-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

31-Mar-2019 [#4]

Profit Trend

QoQ- 106.95%

YoY- 196.82%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
TTM Result
Revenue	375,299	355,796	342,994	338,012	338,990	372,236	404,597	-4.87%
YoY %	5.48%	3.73%	1.47%	-0.29%	-8.93%	-8.00%	-	-
Horiz. %	92.76%	87.94%	84.77%	83.54%	83.78%	92.00%	100.00%	-
PBT	55,250	46,965	39,666	37,078	17,808	16,312	18,284	108.59%
YoY %	17.64%	18.40%	6.98%	108.21%	9.17%	-10.79%	-	-
Horiz. %	302.18%	256.86%	216.94%	202.79%	97.40%	89.21%	100.00%	-
Tax	-11,212	-9,262	-8,491	-8,947	-4,079	-3,047	-2,048	209.66%
YoY %	-21.05%	-9.08%	5.10%	-119.34%	-33.87%	-48.78%	-	-
Horiz. %	547.46%	452.25%	414.60%	436.87%	199.17%	148.78%	100.00%	-
NP	44,038	37,703	31,175	28,131	13,729	13,265	16,236	94.13%
YoY %	16.80%	20.94%	10.82%	104.90%	3.50%	-18.30%	-	-
Horiz. %	271.24%	232.22%	192.01%	173.26%	84.56%	81.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,663	37,556	31,046	28,008	13,534	12,973	15,754	96.94%
YoY %	16.26%	20.97%	10.85%	106.95%	4.32%	-17.65%	-	-
Horiz. %	277.16%	238.39%	197.07%	177.78%	85.91%	82.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.29%	19.72%	21.41%	24.13%	22.91%	18.68%	11.20%	-
YoY %	2.89%	-7.89%	-11.27%	5.33%	22.64%	66.79%	-	-
Horiz. %	181.16%	176.07%	191.16%	215.45%	204.55%	166.79%	100.00%	-
Total Cost	331,261	318,093	311,819	309,881	325,261	358,971	388,361	-10.03%
YoY %	4.14%	2.01%	0.63%	-4.73%	-9.39%	-7.57%	-	-
Horiz. %	85.30%	81.91%	80.29%	79.79%	83.75%	92.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	267,070	237,658	228,801	213,491	217,433	225,153	213,576	16.02%
YoY %	12.38%	3.87%	7.17%	-1.81%	-3.43%	5.42%	-	-
Horiz. %	125.05%	111.28%	107.13%	99.96%	101.81%	105.42%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	45,400	37,958	32,790	30,402	20,554	21,918	23,288	55.86%
YoY %	19.61%	15.76%	7.85%	47.91%	-6.22%	-5.88%	-	-
Horiz. %	194.95%	162.99%	140.80%	130.55%	88.26%	94.12%	100.00%	-
Div Payout %	103.98%	101.07%	105.62%	108.55%	151.87%	168.96%	147.83%	-
YoY %	2.88%	-4.31%	-2.70%	-28.52%	-10.11%	14.29%	-	-
Horiz. %	70.34%	68.37%	71.45%	73.43%	102.73%	114.29%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	267,070	237,658	228,801	213,491	217,433	225,153	213,576	16.02%
YoY %	12.38%	3.87%	7.17%	-1.81%	-3.43%	5.42%	-	-
Horiz. %	125.05%	111.28%	107.13%	99.96%	101.81%	105.42%	100.00%	-
NOSH	408,814	403,896	402,822	402,348	402,229	401,929	330,359	15.21%
YoY %	1.22%	0.27%	0.12%	0.03%	0.07%	21.66%	-	-
Horiz. %	123.75%	122.26%	121.93%	121.79%	121.76%	121.66%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	11.73%	10.60%	9.09%	8.32%	4.05%	3.56%	4.01%	-
YoY %	10.66%	16.61%	9.25%	105.43%	13.76%	-11.22%	-	-
Horiz. %	292.52%	264.34%	226.68%	207.48%	101.00%	88.78%	100.00%	-
ROE	16.35%	15.80%	13.57%	13.12%	6.22%	5.76%	7.38%	-
YoY %	3.48%	16.43%	3.43%	110.93%	7.99%	-21.95%	-	-
Horiz. %	221.54%	214.09%	183.88%	177.78%	84.28%	78.05%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	92.75	89.83	86.95	85.50	85.75	94.24	125.03	-18.00%
YoY %	3.25%	3.31%	1.70%	-0.29%	-9.01%	-24.63%	-	-
Horiz. %	74.18%	71.85%	69.54%	68.38%	68.58%	75.37%	100.00%	-
EPS	10.79	9.48	7.87	7.08	3.42	3.28	4.87	69.70%
YoY %	13.82%	20.46%	11.16%	107.02%	4.27%	-32.65%	-	-
Horiz. %	221.56%	194.66%	161.60%	145.38%	70.23%	67.35%	100.00%	-
DPS	11.22	9.60	8.30	7.69	5.20	5.55	7.20	34.30%
YoY %	16.88%	15.66%	7.93%	47.88%	-6.31%	-22.92%	-	-
Horiz. %	155.83%	133.33%	115.28%	106.81%	72.22%	77.08%	100.00%	-
NAPS	0.66	0.60	0.58	0.54	0.55	0.57	0.66	0.00%
YoY %	10.00%	3.45%	7.41%	-1.82%	-3.51%	-13.64%	-	-
Horiz. %	100.00%	90.91%	87.88%	81.82%	83.33%	86.36%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 402,348
RPS	77.23	73.22	70.58	69.56	69.76	76.60	83.26	-4.87%
YoY %	5.48%	3.74%	1.47%	-0.29%	-8.93%	-8.00%	-	-
Horiz. %	92.76%	87.94%	84.77%	83.55%	83.79%	92.00%	100.00%	-
EPS	8.99	7.73	6.39	5.76	2.79	2.67	3.24	97.09%
YoY %	16.30%	20.97%	10.94%	106.45%	4.49%	-17.59%	-	-
Horiz. %	277.47%	238.58%	197.22%	177.78%	86.11%	82.41%	100.00%	-
DPS	9.34	7.81	6.75	6.26	4.23	4.51	4.79	55.88%
YoY %	19.59%	15.70%	7.83%	47.99%	-6.21%	-5.85%	-	-
Horiz. %	194.99%	163.05%	140.92%	130.69%	88.31%	94.15%	100.00%	-
NAPS	0.5496	0.4891	0.4708	0.4393	0.4474	0.4633	0.4395	16.02%
YoY %	12.37%	3.89%	7.17%	-1.81%	-3.43%	5.42%	-	-
Horiz. %	125.05%	111.29%	107.12%	99.95%	101.80%	105.42%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	2.40	2.11	1.53	1.27	1.38	1.56	1.77	-
P/RPS	2.59	2.35	1.76	1.49	1.61	1.66	1.42	49.11%
YoY %	10.21%	33.52%	18.12%	-7.45%	-3.01%	16.90%	-	-
Horiz. %	182.39%	165.49%	123.94%	104.93%	113.38%	116.90%	100.00%	-
P/EPS	22.24	22.25	19.44	17.93	40.31	47.50	36.36	-27.87%
YoY %	-0.04%	14.45%	8.42%	-55.52%	-15.14%	30.64%	-	-
Horiz. %	61.17%	61.19%	53.47%	49.31%	110.86%	130.64%	100.00%	-
EY	4.50	4.49	5.14	5.58	2.48	2.11	2.75	38.73%
YoY %	0.22%	-12.65%	-7.89%	125.00%	17.54%	-23.27%	-	-
Horiz. %	163.64%	163.27%	186.91%	202.91%	90.18%	76.73%	100.00%	-
DY	4.67	4.55	5.42	6.06	3.77	3.56	4.07	9.57%
YoY %	2.64%	-16.05%	-10.56%	60.74%	5.90%	-12.53%	-	-
Horiz. %	114.74%	111.79%	133.17%	148.89%	92.63%	87.47%	100.00%	-
P/NAPS	3.64	3.52	2.64	2.35	2.51	2.74	2.68	22.57%
YoY %	3.41%	33.33%	12.34%	-6.37%	-8.39%	2.24%	-	-
Horiz. %	135.82%	131.34%	98.51%	87.69%	93.66%	102.24%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	27/02/20	25/11/19	27/08/19	28/05/19	26/02/19	27/11/18	28/08/18	-
Price	2.30	2.34	1.96	1.34	1.42	1.37	1.54	-
P/RPS	2.48	2.61	2.25	1.57	1.66	1.45	1.23	59.39%
YoY %	-4.98%	16.00%	43.31%	-5.42%	14.48%	17.89%	-	-
Horiz. %	201.63%	212.20%	182.93%	127.64%	134.96%	117.89%	100.00%	-
P/EPS	21.32	24.68	24.90	18.92	41.48	41.71	31.63	-23.06%
YoY %	-13.61%	-0.88%	31.61%	-54.39%	-0.55%	31.87%	-	-
Horiz. %	67.40%	78.03%	78.72%	59.82%	131.14%	131.87%	100.00%	-
EY	4.69	4.05	4.02	5.29	2.41	2.40	3.16	30.02%
YoY %	15.80%	0.75%	-24.01%	119.50%	0.42%	-24.05%	-	-
Horiz. %	148.42%	128.16%	127.22%	167.41%	76.27%	75.95%	100.00%	-
DY	4.88	4.10	4.23	5.74	3.66	4.05	4.68	2.82%
YoY %	19.02%	-3.07%	-26.31%	56.83%	-9.63%	-13.46%	-	-
Horiz. %	104.27%	87.61%	90.38%	122.65%	78.21%	86.54%	100.00%	-
P/NAPS	3.48	3.90	3.38	2.48	2.58	2.40	2.33	30.56%
YoY %	-10.77%	15.38%	36.29%	-3.88%	7.50%	3.00%	-	-
Horiz. %	149.36%	167.38%	145.06%	106.44%	110.73%	103.00%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos