[PWROOT] YoY Annual (Unaudited) 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

YoY- 196.82%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Annual (Unaudited) Result
Revenue	347,910	309,221	386,099	338,012	424,577	399,301	367,531	-0.90%
YoY %	12.51%	-19.91%	14.23%	-20.39%	6.33%	8.64%	-	-
Horiz. %	94.66%	84.13%	105.05%	91.97%	115.52%	108.64%	100.00%	-
PBT	31,994	34,646	62,783	37,078	10,642	54,761	44,381	-5.30%
YoY %	-7.65%	-44.82%	69.33%	248.41%	-80.57%	23.39%	-	-
Horiz. %	72.09%	78.06%	141.46%	83.54%	23.98%	123.39%	100.00%	-
Tax	-5,676	-6,563	-11,116	-8,947	-579	-7,544	832	-
YoY %	13.52%	40.96%	-24.24%	-1,445.25%	92.33%	-1,006.73%	-	-
Horiz. %	-682.21%	-788.82%	-1,336.06%	-1,075.36%	-69.59%	-906.73%	100.00%	-
NP	26,318	28,083	51,667	28,131	10,063	47,217	45,213	-8.62%
YoY %	-6.28%	-45.65%	83.67%	179.55%	-78.69%	4.43%	-	-
Horiz. %	58.21%	62.11%	114.27%	62.22%	22.26%	104.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,200	28,102	51,376	28,008	9,436	43,526	43,448	-8.08%
YoY %	-6.77%	-45.30%	83.43%	196.82%	-78.32%	0.18%	-	-
Horiz. %	60.30%	64.68%	118.25%	64.46%	21.72%	100.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.74%	18.94%	17.71%	24.13%	5.44%	13.78%	-1.87%	-
YoY %	-6.34%	6.95%	-26.61%	343.57%	-60.52%	836.90%	-	-
Horiz. %	-948.66%	-1,012.83%	-947.06%	-1,290.37%	-290.91%	-736.90%	100.00%	-
Total Cost	321,592	281,138	334,432	309,881	414,514	352,084	322,318	-0.03%
YoY %	14.39%	-15.94%	7.92%	-25.24%	17.73%	9.23%	-	-
Horiz. %	99.77%	87.22%	103.76%	96.14%	128.60%	109.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	267,953	266,221	253,242	213,491	213,488	232,956	232,124	2.42%
YoY %	0.65%	5.13%	18.62%	0.00%	-8.36%	0.36%	-	-
Horiz. %	115.44%	114.69%	109.10%	91.97%	91.97%	100.36%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	22,608	27,467	51,056	31,628	30,729	35,249	32,735	-5.97%
YoY %	-17.69%	-46.20%	61.43%	2.93%	-12.82%	7.68%	-	-
Horiz. %	69.06%	83.91%	155.97%	96.62%	93.87%	107.68%	100.00%	-
Div Payout %	86.29%	97.74%	99.38%	112.93%	325.66%	80.99%	75.34%	-
YoY %	-11.71%	-1.65%	-12.00%	-65.32%	302.10%	7.50%	-	-
Horiz. %	114.53%	129.73%	131.91%	149.89%	432.25%	107.50%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	267,953	266,221	253,242	213,491	213,488	232,956	232,124	2.42%
YoY %	0.65%	5.13%	18.62%	0.00%	-8.36%	0.36%	-	-
Horiz. %	115.44%	114.69%	109.10%	91.97%	91.97%	100.36%	100.00%	-
NOSH	429,478	424,133	410,567	402,348	330,221	306,521	297,595	6.30%
YoY %	1.26%	3.30%	2.04%	21.84%	7.73%	3.00%	-	-
Horiz. %	144.32%	142.52%	137.96%	135.20%	110.96%	103.00%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	7.56%	9.08%	13.38%	8.32%	2.37%	11.82%	12.30%	-
YoY %	-16.74%	-32.14%	60.82%	251.05%	-79.95%	-3.90%	-	-
Horiz. %	61.46%	73.82%	108.78%	67.64%	19.27%	96.10%	100.00%	-
ROE	9.78%	10.56%	20.29%	13.12%	4.42%	18.68%	18.72%	-
YoY %	-7.39%	-47.95%	54.65%	196.83%	-76.34%	-0.21%	-	-
Horiz. %	52.24%	56.41%	108.39%	70.09%	23.61%	99.79%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	83.10	73.18	94.53	85.50	131.26	130.27	123.50	-6.38%
YoY %	13.56%	-22.59%	10.56%	-34.86%	0.76%	5.48%	-	-
Horiz. %	67.29%	59.26%	76.54%	69.23%	106.28%	105.48%	100.00%	-
EPS	6.20	6.70	12.80	7.10	2.90	14.20	14.60	-13.29%
YoY %	-7.46%	-47.66%	80.28%	144.83%	-79.58%	-2.74%	-	-
Horiz. %	42.47%	45.89%	87.67%	48.63%	19.86%	97.26%	100.00%	-
DPS	5.40	6.50	12.50	8.00	9.50	11.50	11.00	-11.17%
YoY %	-16.92%	-48.00%	56.25%	-15.79%	-17.39%	4.55%	-	-
Horiz. %	49.09%	59.09%	113.64%	72.73%	86.36%	104.55%	100.00%	-
NAPS	0.64	0.63	0.62	0.54	0.66	0.76	0.78	-3.24%
YoY %	1.59%	1.61%	14.81%	-18.18%	-13.16%	-2.56%	-	-
Horiz. %	82.05%	80.77%	79.49%	69.23%	84.62%	97.44%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 402,348
RPS	71.59	63.63	79.45	69.56	87.37	82.17	75.63	-0.91%
YoY %	12.51%	-19.91%	14.22%	-20.38%	6.33%	8.65%	-	-
Horiz. %	94.66%	84.13%	105.05%	91.97%	115.52%	108.65%	100.00%	-
EPS	5.39	5.78	10.57	5.76	1.94	8.96	8.94	-8.08%
YoY %	-6.75%	-45.32%	83.51%	196.91%	-78.35%	0.22%	-	-
Horiz. %	60.29%	64.65%	118.23%	64.43%	21.70%	100.22%	100.00%	-
DPS	4.65	5.65	10.51	6.51	6.32	7.25	6.74	-5.99%
YoY %	-17.70%	-46.24%	61.44%	3.01%	-12.83%	7.57%	-	-
Horiz. %	68.99%	83.83%	155.93%	96.59%	93.77%	107.57%	100.00%	-
NAPS	0.5514	0.5478	0.5211	0.4393	0.4393	0.4794	0.4777	2.41%
YoY %	0.66%	5.12%	18.62%	0.00%	-8.36%	0.36%	-	-
Horiz. %	115.43%	114.67%	109.09%	91.96%	91.96%	100.36%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	1.36	1.72	1.90	1.27	1.41	2.33	2.15	-
P/RPS	1.64	2.35	2.01	1.49	1.07	1.79	1.74	-0.98%
YoY %	-30.21%	16.92%	34.90%	39.25%	-40.22%	2.87%	-	-
Horiz. %	94.25%	135.06%	115.52%	85.63%	61.49%	102.87%	100.00%	-
P/EPS	21.73	25.86	15.11	17.93	48.33	16.41	14.73	6.69%
YoY %	-15.97%	71.14%	-15.73%	-62.90%	194.52%	11.41%	-	-
Horiz. %	147.52%	175.56%	102.58%	121.72%	328.11%	111.41%	100.00%	-
EY	4.60	3.87	6.62	5.58	2.07	6.09	6.79	-6.28%
YoY %	18.86%	-41.54%	18.64%	169.57%	-66.01%	-10.31%	-	-
Horiz. %	67.75%	57.00%	97.50%	82.18%	30.49%	89.69%	100.00%	-
DY	3.97	3.78	6.58	6.30	6.74	4.94	5.12	-4.14%
YoY %	5.03%	-42.55%	4.44%	-6.53%	36.44%	-3.52%	-	-
Horiz. %	77.54%	73.83%	128.52%	123.05%	131.64%	96.48%	100.00%	-
P/NAPS	2.13	2.73	3.06	2.35	2.14	3.07	2.76	-4.22%
YoY %	-21.98%	-10.78%	30.21%	9.81%	-30.29%	11.23%	-	-
Horiz. %	77.17%	98.91%	110.87%	85.14%	77.54%	111.23%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	31/05/22	28/05/21	28/05/20	28/05/19	25/05/18	30/05/17	26/05/16	-
Price	1.53	1.69	2.24	1.34	1.51	2.57	1.98	-
P/RPS	1.84	2.31	2.37	1.57	1.15	1.97	1.60	2.35%
YoY %	-20.35%	-2.53%	50.96%	36.52%	-41.62%	23.12%	-	-
Horiz. %	115.00%	144.38%	148.12%	98.12%	71.87%	123.12%	100.00%	-
P/EPS	24.45	25.41	17.81	18.92	51.76	18.10	13.56	10.31%
YoY %	-3.78%	42.67%	-5.87%	-63.45%	185.97%	33.48%	-	-
Horiz. %	180.31%	187.39%	131.34%	139.53%	381.71%	133.48%	100.00%	-
EY	4.09	3.94	5.62	5.29	1.93	5.53	7.37	-9.34%
YoY %	3.81%	-29.89%	6.24%	174.09%	-65.10%	-24.97%	-	-
Horiz. %	55.50%	53.46%	76.26%	71.78%	26.19%	75.03%	100.00%	-
DY	3.53	3.85	5.58	5.97	6.29	4.47	5.56	-7.28%
YoY %	-8.31%	-31.00%	-6.53%	-5.09%	40.72%	-19.60%	-	-
Horiz. %	63.49%	69.24%	100.36%	107.37%	113.13%	80.40%	100.00%	-
P/NAPS	2.39	2.68	3.61	2.48	2.29	3.38	2.54	-1.00%
YoY %	-10.82%	-25.76%	45.56%	8.30%	-32.25%	33.07%	-	-
Horiz. %	94.09%	105.51%	142.13%	97.64%	90.16%	133.07%	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

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:50:00

EMA 5

5 Mins

SELL

2024-06-28 16:40:00

EMA 5

10 Mins

SELL

2024-06-28 16:40:00

ADX

5 Mins

SELL

2024-06-28 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-28 16:30:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

916

HLIND

HONG LEONG INDUSTRIES BHD

904

JCY

JCY INTERNATIONAL BERHAD

646

DNEX

DAGANG NEXCHANGE BERHAD

622

GENTING

GENTING BHD

601

YTLPOWR

YTL POWER INTERNATIONAL BHD

562

MAYBANK

MALAYAN BANKING BHD

484

SAPNRG

SAPURA ENERGY BERHAD

481

NOTION

NOTION VTEC BHD

478

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More