[PWROOT] YoY Quarter Result on 30-Jun-2019 [#1]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

27-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

30-Jun-2019 [#1]

Profit Trend

QoQ- 145.47%

YoY- 33.24%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Quarter Result
Revenue	112,082	74,679	83,917	94,228	89,246	109,226	105,075	1.08%
YoY %	50.09%	-11.01%	-10.94%	5.58%	-18.29%	3.95%	-	-
Horiz. %	106.67%	71.07%	79.86%	89.68%	84.94%	103.95%	100.00%	-
PBT	18,441	3,217	13,581	13,392	10,804	3,162	11,456	8.25%
YoY %	473.24%	-76.31%	1.41%	23.95%	241.68%	-72.40%	-	-
Horiz. %	160.97%	28.08%	118.55%	116.90%	94.31%	27.60%	100.00%	-
Tax	-3,111	-1,173	-2,842	-1,087	-1,543	-74	-1,121	18.53%
YoY %	-165.22%	58.73%	-161.45%	29.55%	-1,985.14%	93.40%	-	-
Horiz. %	277.52%	104.64%	253.52%	96.97%	137.64%	6.60%	100.00%	-
NP	15,330	2,044	10,739	12,305	9,261	3,088	10,335	6.78%
YoY %	650.00%	-80.97%	-12.73%	32.87%	199.90%	-70.12%	-	-
Horiz. %	148.33%	19.78%	103.91%	119.06%	89.61%	29.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,264	2,008	10,732	12,178	9,140	2,822	9,404	8.40%
YoY %	660.16%	-81.29%	-11.87%	33.24%	223.88%	-69.99%	-	-
Horiz. %	162.31%	21.35%	114.12%	129.50%	97.19%	30.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.87%	36.46%	20.93%	8.12%	14.28%	2.34%	9.79%	-
YoY %	-53.73%	74.20%	157.76%	-43.14%	510.26%	-76.10%	-	-
Horiz. %	172.32%	372.42%	213.79%	82.94%	145.86%	23.90%	100.00%	-
Total Cost	96,752	72,635	73,178	81,923	79,985	106,138	94,740	0.35%
YoY %	33.20%	-0.74%	-10.67%	2.42%	-24.64%	12.03%	-	-
Horiz. %	102.12%	76.67%	77.24%	86.47%	84.43%	112.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	262,924	266,622	254,399	228,801	213,576	241,437	236,616	1.77%
YoY %	-1.39%	4.80%	11.19%	7.13%	-11.54%	2.04%	-	-
Horiz. %	111.12%	112.68%	107.52%	96.70%	90.26%	102.04%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	12,520	2,116	10,258	7,889	5,501	12,542	7,583	8.71%
YoY %	491.68%	-79.37%	30.03%	43.41%	-56.14%	65.40%	-	-
Horiz. %	165.11%	27.90%	135.28%	104.04%	72.54%	165.40%	100.00%	-
Div Payout %	82.02%	105.38%	95.58%	64.79%	60.19%	444.44%	80.65%	-
YoY %	-22.17%	10.25%	47.52%	7.64%	-86.46%	451.07%	-	-
Horiz. %	101.70%	130.66%	118.51%	80.33%	74.63%	551.07%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	262,924	266,622	254,399	228,801	213,576	241,437	236,616	1.77%
YoY %	-1.39%	4.80%	11.19%	7.13%	-11.54%	2.04%	-	-
Horiz. %	111.12%	112.68%	107.52%	96.70%	90.26%	102.04%	100.00%	-
NOSH	437,578	425,017	417,155	402,822	330,359	313,555	303,354	6.29%
YoY %	2.96%	1.88%	3.56%	21.93%	5.36%	3.36%	-	-
Horiz. %	144.25%	140.11%	137.51%	132.79%	108.90%	103.36%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	13.68%	2.74%	12.80%	13.06%	10.38%	2.83%	9.84%	-
YoY %	399.27%	-78.59%	-1.99%	25.82%	266.78%	-71.24%	-	-
Horiz. %	139.02%	27.85%	130.08%	132.72%	105.49%	28.76%	100.00%	-
ROE	5.81%	0.75%	4.22%	5.32%	4.28%	1.17%	3.97%	-
YoY %	674.67%	-82.23%	-20.68%	24.30%	265.81%	-70.53%	-	-
Horiz. %	146.35%	18.89%	106.30%	134.01%	107.81%	29.47%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	26.86	17.65	20.45	23.89	27.58	34.83	34.64	-4.14%
YoY %	52.18%	-13.69%	-14.40%	-13.38%	-20.82%	0.55%	-	-
Horiz. %	77.54%	50.95%	59.04%	68.97%	79.62%	100.55%	100.00%	-
EPS	3.70	0.50	2.60	3.10	2.80	0.90	3.10	2.99%
YoY %	640.00%	-80.77%	-16.13%	10.71%	211.11%	-70.97%	-	-
Horiz. %	119.35%	16.13%	83.87%	100.00%	90.32%	29.03%	100.00%	-
DPS	3.00	0.50	2.50	2.00	1.70	4.00	2.50	3.08%
YoY %	500.00%	-80.00%	25.00%	17.65%	-57.50%	60.00%	-	-
Horiz. %	120.00%	20.00%	100.00%	80.00%	68.00%	160.00%	100.00%	-
NAPS	0.63	0.63	0.62	0.58	0.66	0.77	0.78	-3.49%
YoY %	0.00%	1.61%	6.90%	-12.12%	-14.29%	-1.28%	-	-
Horiz. %	80.77%	80.77%	79.49%	74.36%	84.62%	98.72%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 402,822
RPS	23.06	15.37	17.27	19.39	18.37	22.48	21.62	1.07%
YoY %	50.03%	-11.00%	-10.93%	5.55%	-18.28%	3.98%	-	-
Horiz. %	106.66%	71.09%	79.88%	89.69%	84.97%	103.98%	100.00%	-
EPS	3.14	0.41	2.21	2.51	1.88	0.58	1.94	8.35%
YoY %	665.85%	-81.45%	-11.95%	33.51%	224.14%	-70.10%	-	-
Horiz. %	161.86%	21.13%	113.92%	129.38%	96.91%	29.90%	100.00%	-
DPS	2.58	0.44	2.11	1.62	1.13	2.58	1.56	8.74%
YoY %	486.36%	-79.15%	30.25%	43.36%	-56.20%	65.38%	-	-
Horiz. %	165.38%	28.21%	135.26%	103.85%	72.44%	165.38%	100.00%	-
NAPS	0.5411	0.5487	0.5235	0.4708	0.4395	0.4968	0.4869	1.77%
YoY %	-1.39%	4.81%	11.19%	7.12%	-11.53%	2.03%	-	-
Horiz. %	111.13%	112.69%	107.52%	96.69%	90.26%	102.03%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	1.67	1.32	2.25	1.53	1.77	2.39	2.75	-
P/RPS	6.22	7.48	11.00	6.41	6.42	6.86	7.94	-3.98%
YoY %	-16.84%	-32.00%	71.61%	-0.16%	-6.41%	-13.60%	-	-
Horiz. %	78.34%	94.21%	138.54%	80.73%	80.86%	86.40%	100.00%	-
P/EPS	45.66	278.21	86.03	49.56	62.67	265.56	88.71	-10.47%
YoY %	-83.59%	223.39%	73.59%	-20.92%	-76.40%	199.36%	-	-
Horiz. %	51.47%	313.62%	96.98%	55.87%	70.65%	299.36%	100.00%	-
EY	2.19	0.36	1.16	2.02	1.60	0.38	1.13	11.65%
YoY %	508.33%	-68.97%	-42.57%	26.25%	321.05%	-66.37%	-	-
Horiz. %	193.81%	31.86%	102.65%	178.76%	141.59%	33.63%	100.00%	-
DY	1.80	0.38	1.11	1.31	0.96	1.67	0.91	12.03%
YoY %	373.68%	-65.77%	-15.27%	36.46%	-42.51%	83.52%	-	-
Horiz. %	197.80%	41.76%	121.98%	143.96%	105.49%	183.52%	100.00%	-
P/NAPS	2.65	2.10	3.63	2.64	2.68	3.10	3.53	-4.66%
YoY %	26.19%	-42.15%	37.50%	-1.49%	-13.55%	-12.18%	-	-
Horiz. %	75.07%	59.49%	102.83%	74.79%	75.92%	87.82%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	29/08/22	27/08/21	26/08/20	27/08/19	28/08/18	29/08/17	30/08/16	-
Price	1.88	1.35	2.20	1.96	1.54	2.05	2.01	-
P/RPS	7.00	7.65	10.76	8.21	5.58	5.88	5.80	3.18%
YoY %	-8.50%	-28.90%	31.06%	47.13%	-5.10%	1.38%	-	-
Horiz. %	120.69%	131.90%	185.52%	141.55%	96.21%	101.38%	100.00%	-
P/EPS	51.40	284.53	84.11	63.49	54.52	227.78	64.84	-3.79%
YoY %	-81.94%	238.28%	32.48%	16.45%	-76.06%	251.30%	-	-
Horiz. %	79.27%	438.82%	129.72%	97.92%	84.08%	351.30%	100.00%	-
EY	1.95	0.35	1.19	1.58	1.83	0.44	1.54	4.01%
YoY %	457.14%	-70.59%	-24.68%	-13.66%	315.91%	-71.43%	-	-
Horiz. %	126.62%	22.73%	77.27%	102.60%	118.83%	28.57%	100.00%	-
DY	1.60	0.37	1.14	1.02	1.10	1.95	1.24	4.33%
YoY %	332.43%	-67.54%	11.76%	-7.27%	-43.59%	57.26%	-	-
Horiz. %	129.03%	29.84%	91.94%	82.26%	88.71%	157.26%	100.00%	-
P/NAPS	2.98	2.14	3.55	3.38	2.33	2.66	2.58	2.43%
YoY %	39.25%	-39.72%	5.03%	45.06%	-12.41%	3.10%	-	-
Horiz. %	115.50%	82.95%	137.60%	131.01%	90.31%	103.10%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:30:00

EMA 5

30 Mins

SELL

2024-05-17 16:20:00

ADX

5 Mins

SELL

2024-05-17 16:10:00

EMA 5

5 Mins

SELL

2024-05-17 16:10:00

EMA 5

10 Mins

SELL

2024-05-17 14:45:00

EMA 5

5 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

426

DNEX

DAGANG NEXCHANGE BERHAD

358

HLIND

HONG LEONG INDUSTRIES BHD

352

PTRANS

PERAK TRANSIT BERHAD

348

MBSB

MALAYSIA BUILDING SOCIETY BHD

321

YTLPOWR

YTL POWER INTERNATIONAL BHD

293

TOPGLOV

TOP GLOVE CORPORATION BHD

242

PBBANK

PUBLIC BANK BHD

218

MAYBANK

MALAYAN BANKING BHD

210

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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