[PWROOT] YoY Annualized Quarter 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- 0.8%

YoY- -44.54%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Annualized Quarter Result
Revenue	325,594	394,261	344,545	458,661	410,274	371,706	377,057	-2.41%
YoY %	-17.42%	14.43%	-24.88%	11.79%	10.38%	-1.42%	-	-
Horiz. %	86.35%	104.56%	91.38%	121.64%	108.81%	98.58%	100.00%	-
PBT	44,636	61,464	37,234	27,680	54,781	52,706	39,940	1.86%
YoY %	-27.38%	65.07%	34.52%	-49.47%	3.94%	31.96%	-	-
Horiz. %	111.76%	153.89%	93.22%	69.30%	137.16%	131.96%	100.00%	-
Tax	-9,464	-9,168	-6,148	-1,481	-5,456	-806	-5,610	9.09%
YoY %	-3.23%	-49.12%	-315.12%	72.86%	-576.92%	85.63%	-	-
Horiz. %	168.70%	163.42%	109.59%	26.40%	97.25%	14.37%	100.00%	-
NP	35,172	52,296	31,086	26,198	49,325	51,900	34,329	0.40%
YoY %	-32.74%	68.23%	18.66%	-46.89%	-4.96%	51.18%	-	-
Horiz. %	102.46%	152.34%	90.55%	76.31%	143.68%	151.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,977	51,602	30,729	25,265	45,556	50,053	31,828	1.58%
YoY %	-32.22%	67.93%	21.63%	-44.54%	-8.98%	57.26%	-	-
Horiz. %	109.89%	162.13%	96.55%	79.38%	143.13%	157.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.20%	14.92%	16.51%	5.35%	9.96%	1.53%	14.05%	-
YoY %	42.09%	-9.63%	208.60%	-46.29%	550.98%	-89.11%	-	-
Horiz. %	150.89%	106.19%	117.51%	38.08%	70.89%	10.89%	100.00%	-
Total Cost	290,422	341,965	313,458	432,462	360,949	319,806	342,728	-2.71%
YoY %	-15.07%	9.09%	-27.52%	19.81%	12.86%	-6.69%	-	-
Horiz. %	84.74%	99.78%	91.46%	126.18%	105.32%	93.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	269,864	267,070	217,433	229,621	233,120	232,390	226,623	2.95%
YoY %	1.05%	22.83%	-5.31%	-1.50%	0.31%	2.54%	-	-
Horiz. %	119.08%	117.85%	95.94%	101.32%	102.87%	102.54%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Dividend
Div	33,733	45,860	26,882	38,809	30,673	31,779	22,158	7.24%
YoY %	-26.44%	70.60%	-30.73%	26.52%	-3.48%	43.42%	-	-
Horiz. %	152.24%	206.97%	121.32%	175.15%	138.43%	143.42%	100.00%	-
Div Payout %	96.44%	88.87%	87.48%	153.61%	67.33%	63.49%	69.62%	-
YoY %	8.52%	1.59%	-43.05%	128.14%	6.05%	-8.80%	-	-
Horiz. %	138.52%	127.65%	125.65%	220.64%	96.71%	91.20%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Equity
Net Worth	269,864	267,070	217,433	229,621	233,120	232,390	226,623	2.95%
YoY %	1.05%	22.83%	-5.31%	-1.50%	0.31%	2.54%	-	-
Horiz. %	119.08%	117.85%	95.94%	101.32%	102.87%	102.54%	100.00%	-
NOSH	424,012	408,814	402,229	330,148	329,291	297,936	302,164	5.80%
YoY %	3.72%	1.64%	21.83%	0.26%	10.52%	-1.40%	-	-
Horiz. %	140.33%	135.30%	133.12%	109.26%	108.98%	98.60%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Ratio Analysis
NP Margin	10.80%	13.26%	9.02%	5.71%	12.02%	13.96%	9.10%	-
YoY %	-18.55%	47.01%	57.97%	-52.50%	-13.90%	53.41%	-	-
Horiz. %	118.68%	145.71%	99.12%	62.75%	132.09%	153.41%	100.00%	-
ROE	12.96%	19.32%	14.13%	11.00%	19.54%	21.54%	14.04%	-
YoY %	-32.92%	36.73%	28.45%	-43.71%	-9.29%	53.42%	-	-
Horiz. %	92.31%	137.61%	100.64%	78.35%	139.17%	153.42%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Per Share
RPS	77.22	97.43	87.15	141.82	133.75	124.76	124.79	-7.68%
YoY %	-20.74%	11.80%	-38.55%	6.03%	7.21%	-0.02%	-	-
Horiz. %	61.88%	78.08%	69.84%	113.65%	107.18%	99.98%	100.00%	-
EPS	8.40	12.93	7.87	7.87	15.07	16.80	10.53	-3.69%
YoY %	-35.03%	64.29%	0.00%	-47.78%	-10.30%	59.54%	-	-
Horiz. %	79.77%	122.79%	74.74%	74.74%	143.11%	159.54%	100.00%	-
DPS	8.00	11.33	6.80	12.00	10.00	10.67	7.33	1.46%
YoY %	-29.39%	66.62%	-43.33%	20.00%	-6.28%	45.57%	-	-
Horiz. %	109.14%	154.57%	92.77%	163.71%	136.43%	145.57%	100.00%	-
NAPS	0.64	0.66	0.55	0.71	0.76	0.78	0.75	-2.60%
YoY %	-3.03%	20.00%	-22.54%	-6.58%	-2.56%	4.00%	-	-
Horiz. %	85.33%	88.00%	73.33%	94.67%	101.33%	104.00%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 330,148
RPS	67.00	81.13	70.90	94.39	84.43	76.49	77.59	-2.41%
YoY %	-17.42%	14.43%	-24.89%	11.80%	10.38%	-1.42%	-	-
Horiz. %	86.35%	104.56%	91.38%	121.65%	108.82%	98.58%	100.00%	-
EPS	7.20	10.62	6.32	5.20	9.37	10.30	6.55	1.58%
YoY %	-32.20%	68.04%	21.54%	-44.50%	-9.03%	57.25%	-	-
Horiz. %	109.92%	162.14%	96.49%	79.39%	143.05%	157.25%	100.00%	-
DPS	6.94	9.44	5.53	7.99	6.31	6.54	4.56	7.24%
YoY %	-26.48%	70.71%	-30.79%	26.62%	-3.52%	43.42%	-	-
Horiz. %	152.19%	207.02%	121.27%	175.22%	138.38%	143.42%	100.00%	-
NAPS	0.5553	0.5496	0.4474	0.4725	0.4797	0.4782	0.4664	2.94%
YoY %	1.04%	22.84%	-5.31%	-1.50%	0.31%	2.53%	-	-
Horiz. %	119.06%	117.84%	95.93%	101.31%	102.85%	102.53%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	-
Price	1.97	2.40	1.38	1.88	2.05	2.75	1.51	-
P/RPS	2.55	2.46	1.58	1.33	1.53	2.20	1.21	13.21%
YoY %	3.66%	55.70%	18.80%	-13.07%	-30.45%	81.82%	-	-
Horiz. %	210.74%	203.31%	130.58%	109.92%	126.45%	181.82%	100.00%	-
P/EPS	23.75	18.82	17.75	24.07	13.80	16.37	14.34	8.76%
YoY %	26.20%	6.03%	-26.26%	74.42%	-15.70%	14.16%	-	-
Horiz. %	165.62%	131.24%	123.78%	167.85%	96.23%	114.16%	100.00%	-
EY	4.21	5.31	5.63	4.16	7.24	6.11	6.98	-8.07%
YoY %	-20.72%	-5.68%	35.34%	-42.54%	18.49%	-12.46%	-	-
Horiz. %	60.32%	76.07%	80.66%	59.60%	103.72%	87.54%	100.00%	-
DY	4.06	4.72	4.93	6.38	4.88	3.88	4.86	-2.95%
YoY %	-13.98%	-4.26%	-22.73%	30.74%	25.77%	-20.16%	-	-
Horiz. %	83.54%	97.12%	101.44%	131.28%	100.41%	79.84%	100.00%	-
P/NAPS	3.08	3.64	2.51	2.65	2.70	3.53	2.01	7.36%
YoY %	-15.38%	45.02%	-5.28%	-1.85%	-23.51%	75.62%	-	-
Horiz. %	153.23%	181.09%	124.88%	131.84%	134.33%	175.62%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	25/02/21	27/02/20	26/02/19	27/02/18	24/02/17	24/02/16	27/02/15	-
Price	1.76	2.30	1.42	1.67	2.20	2.41	1.53	-
P/RPS	2.28	2.36	1.63	1.18	1.64	1.93	1.23	10.82%
YoY %	-3.39%	44.79%	38.14%	-28.05%	-15.03%	56.91%	-	-
Horiz. %	185.37%	191.87%	132.52%	95.93%	133.33%	156.91%	100.00%	-
P/EPS	21.22	18.04	18.27	21.38	14.81	14.35	14.53	6.50%
YoY %	17.63%	-1.26%	-14.55%	44.36%	3.21%	-1.24%	-	-
Horiz. %	146.04%	124.16%	125.74%	147.14%	101.93%	98.76%	100.00%	-
EY	4.71	5.54	5.47	4.68	6.75	6.97	6.88	-6.11%
YoY %	-14.98%	1.28%	16.88%	-30.67%	-3.16%	1.31%	-	-
Horiz. %	68.46%	80.52%	79.51%	68.02%	98.11%	101.31%	100.00%	-
DY	4.55	4.93	4.79	7.19	4.55	4.43	4.79	-0.85%
YoY %	-7.71%	2.92%	-33.38%	58.02%	2.71%	-7.52%	-	-
Horiz. %	94.99%	102.92%	100.00%	150.10%	94.99%	92.48%	100.00%	-
P/NAPS	2.75	3.48	2.58	2.35	2.89	3.09	2.04	5.09%
YoY %	-20.98%	34.88%	9.79%	-18.69%	-6.47%	51.47%	-	-
Horiz. %	134.80%	170.59%	126.47%	115.20%	141.67%	151.47%	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