[PWROOT] YoY Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 344.12%
YoY- -42.07%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 163,592 194,323 176,539 228,880 204,391 192,915 188,343 -2.31%
PBT 25,311 29,607 19,720 14,050 25,701 34,903 18,389 5.46%
Tax -6,100 -3,758 -3,443 -975 -2,219 -5,039 -3,606 9.14%
NP 19,211 25,849 16,277 13,075 23,482 29,864 14,783 4.45%
-
NP to SH 19,185 25,618 16,070 12,533 21,636 28,827 14,281 5.03%
-
Tax Rate 24.10% 12.69% 17.46% 6.94% 8.63% 14.44% 19.61% -
Total Cost 144,381 168,474 160,262 215,805 180,909 163,051 173,560 -3.01%
-
Net Worth 268,236 237,658 225,153 236,083 237,395 240,720 221,811 3.21%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 18,860 19,804 13,430 21,021 15,025 17,831 10,634 10.01%
Div Payout % 98.31% 77.31% 83.57% 167.73% 69.44% 61.86% 74.47% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 268,236 237,658 225,153 236,083 237,395 240,720 221,811 3.21%
NOSH 421,827 403,896 401,929 330,108 300,500 297,185 303,851 5.61%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 11.74% 13.30% 9.22% 5.71% 11.49% 15.48% 7.85% -
ROE 7.15% 10.78% 7.14% 5.31% 9.11% 11.98% 6.44% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 39.03 49.06 44.69 70.77 68.02 64.91 61.99 -7.41%
EPS 4.60 6.50 4.10 3.90 7.20 9.70 4.70 -0.35%
DPS 4.50 5.00 3.40 6.50 5.00 6.00 3.50 4.27%
NAPS 0.64 0.60 0.57 0.73 0.79 0.81 0.73 -2.16%
Adjusted Per Share Value based on latest NOSH - 330,108
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 33.66 39.99 36.33 47.10 42.06 39.70 38.76 -2.32%
EPS 3.95 5.27 3.31 2.58 4.45 5.93 2.94 5.04%
DPS 3.88 4.08 2.76 4.33 3.09 3.67 2.19 9.99%
NAPS 0.552 0.4891 0.4633 0.4858 0.4885 0.4954 0.4565 3.21%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.11 2.11 1.56 2.08 2.06 2.34 1.87 -
P/RPS 5.41 4.30 3.49 2.94 3.03 3.60 0.00 -
P/EPS 46.10 32.62 38.35 53.67 28.61 24.12 0.00 -
EY 2.17 3.07 2.61 1.86 3.50 4.15 0.00 -
DY 2.13 2.37 2.18 3.13 2.43 2.56 0.00 -
P/NAPS 3.30 3.52 2.74 2.85 2.61 2.89 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 25/11/19 27/11/18 28/11/17 29/11/16 25/11/15 25/11/14 -
Price 2.20 2.34 1.37 2.01 2.10 2.81 1.62 -
P/RPS 5.64 4.77 3.07 2.84 3.09 4.33 0.00 -
P/EPS 48.06 36.18 33.68 51.87 29.17 28.97 0.00 -
EY 2.08 2.76 2.97 1.93 3.43 3.45 0.00 -
DY 2.05 2.14 2.48 3.23 2.38 2.14 0.00 -
P/NAPS 3.44 3.90 2.40 2.75 2.66 3.47 0.00 -

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