[PWROOT] YoY TTM Result on 31-Dec-2018 [#3]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

26-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

31-Dec-2018 [#3]

Profit Trend

QoQ- 4.32%

YoY- -52.19%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
TTM Result
Revenue	316,082	334,600	375,299	338,990	435,956	396,457	379,223	-2.98%
YoY %	-5.53%	-10.84%	10.71%	-22.24%	9.96%	4.54%	-	-
Horiz. %	83.35%	88.23%	98.97%	89.39%	114.96%	104.54%	100.00%	-
PBT	18,962	50,162	55,250	17,808	34,434	45,937	61,515	-17.79%
YoY %	-62.20%	-9.21%	210.25%	-48.28%	-25.04%	-25.32%	-	-
Horiz. %	30.83%	81.54%	89.82%	28.95%	55.98%	74.68%	100.00%	-
Tax	-3,554	-11,338	-11,212	-4,079	-4,563	-2,655	-1,808	11.91%
YoY %	68.65%	-1.12%	-174.87%	10.61%	-71.86%	-46.85%	-	-
Horiz. %	196.57%	627.10%	620.13%	225.61%	252.38%	146.85%	100.00%	-
NP	15,408	38,824	44,038	13,729	29,871	43,282	59,707	-20.19%
YoY %	-60.31%	-11.84%	220.77%	-54.04%	-30.99%	-27.51%	-	-
Horiz. %	25.81%	65.02%	73.76%	22.99%	50.03%	72.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,502	38,907	43,663	13,534	28,308	40,075	56,754	-19.43%
YoY %	-60.16%	-10.89%	222.62%	-52.19%	-29.36%	-29.39%	-	-
Horiz. %	27.31%	68.55%	76.93%	23.85%	49.88%	70.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.74%	22.60%	20.29%	22.91%	13.25%	5.78%	2.94%	-
YoY %	-17.08%	11.38%	-11.44%	72.91%	129.24%	96.60%	-	-
Horiz. %	637.41%	768.71%	690.14%	779.25%	450.68%	196.60%	100.00%	-
Total Cost	300,674	295,776	331,261	325,261	406,085	353,175	319,516	-1.00%
YoY %	1.66%	-10.71%	1.84%	-19.90%	14.98%	10.53%	-	-
Horiz. %	94.10%	92.57%	103.68%	101.80%	127.09%	110.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	260,683	269,864	267,070	217,433	229,621	233,120	234,349	1.78%
YoY %	-3.40%	1.05%	22.83%	-5.31%	-1.50%	-0.52%	-	-
Horiz. %	111.24%	115.15%	113.96%	92.78%	97.98%	99.48%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Dividend
Div	14,382	41,303	45,400	20,554	41,621	31,574	37,536	-14.76%
YoY %	-65.18%	-9.02%	120.88%	-50.62%	31.82%	-15.88%	-	-
Horiz. %	38.32%	110.04%	120.95%	54.76%	110.88%	84.12%	100.00%	-
Div Payout %	92.78%	106.16%	103.98%	151.87%	147.03%	78.79%	66.14%	-
YoY %	-12.60%	2.10%	-31.53%	3.29%	86.61%	19.13%	-	-
Horiz. %	140.28%	160.51%	157.21%	229.62%	222.30%	119.13%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Equity
Net Worth	260,683	269,864	267,070	217,433	229,621	233,120	234,349	1.78%
YoY %	-3.40%	1.05%	22.83%	-5.31%	-1.50%	-0.52%	-	-
Horiz. %	111.24%	115.15%	113.96%	92.78%	97.98%	99.48%	100.00%	-
NOSH	429,009	424,012	408,814	402,229	330,148	306,738	300,448	6.11%
YoY %	1.18%	3.72%	1.64%	21.83%	7.63%	2.09%	-	-
Horiz. %	142.79%	141.13%	136.07%	133.88%	109.89%	102.09%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Ratio Analysis
NP Margin	4.87%	11.60%	11.73%	4.05%	6.85%	10.92%	15.74%	-
YoY %	-58.02%	-1.11%	189.63%	-40.88%	-37.27%	-30.62%	-	-
Horiz. %	30.94%	73.70%	74.52%	25.73%	43.52%	69.38%	100.00%	-
ROE	5.95%	14.42%	16.35%	6.22%	12.33%	17.19%	24.22%	-
YoY %	-58.74%	-11.80%	162.86%	-49.55%	-28.27%	-29.03%	-	-
Horiz. %	24.57%	59.54%	67.51%	25.68%	50.91%	70.97%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Per Share
RPS	75.18	79.35	92.75	85.75	134.80	129.25	126.22	-8.26%
YoY %	-5.26%	-14.45%	8.16%	-36.39%	4.29%	2.40%	-	-
Horiz. %	59.56%	62.87%	73.48%	67.94%	106.80%	102.40%	100.00%	-
EPS	3.69	9.23	10.79	3.42	8.75	13.06	18.89	-23.80%
YoY %	-60.02%	-14.46%	215.50%	-60.91%	-33.00%	-30.86%	-	-
Horiz. %	19.53%	48.86%	57.12%	18.10%	46.32%	69.14%	100.00%	-
DPS	3.40	9.80	11.22	5.20	12.87	10.29	12.50	-19.49%
YoY %	-65.31%	-12.66%	115.77%	-59.60%	25.07%	-17.68%	-	-
Horiz. %	27.20%	78.40%	89.76%	41.60%	102.96%	82.32%	100.00%	-
NAPS	0.62	0.64	0.66	0.55	0.71	0.76	0.78	-3.75%
YoY %	-3.12%	-3.03%	20.00%	-22.54%	-6.58%	-2.56%	-	-
Horiz. %	79.49%	82.05%	84.62%	70.51%	91.03%	97.44%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 402,229
RPS	65.04	68.86	77.23	69.76	89.71	81.58	78.04	-2.98%
YoY %	-5.55%	-10.84%	10.71%	-22.24%	9.97%	4.54%	-	-
Horiz. %	83.34%	88.24%	98.96%	89.39%	114.95%	104.54%	100.00%	-
EPS	3.19	8.01	8.99	2.79	5.83	8.25	11.68	-19.43%
YoY %	-60.17%	-10.90%	222.22%	-52.14%	-29.33%	-29.37%	-	-
Horiz. %	27.31%	68.58%	76.97%	23.89%	49.91%	70.63%	100.00%	-
DPS	2.96	8.50	9.34	4.23	8.57	6.50	7.72	-14.75%
YoY %	-65.18%	-8.99%	120.80%	-50.64%	31.85%	-15.80%	-	-
Horiz. %	38.34%	110.10%	120.98%	54.79%	111.01%	84.20%	100.00%	-
NAPS	0.5364	0.5553	0.5496	0.4474	0.4725	0.4797	0.4823	1.78%
YoY %	-3.40%	1.04%	22.84%	-5.31%	-1.50%	-0.54%	-	-
Horiz. %	111.22%	115.14%	113.95%	92.76%	97.97%	99.46%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	-
Price	1.33	1.97	2.40	1.38	1.88	2.05	2.75	-
P/RPS	1.77	2.48	2.59	1.61	1.39	1.59	2.18	-3.40%
YoY %	-28.63%	-4.25%	60.87%	15.83%	-12.58%	-27.06%	-	-
Horiz. %	81.19%	113.76%	118.81%	73.85%	63.76%	72.94%	100.00%	-
P/EPS	36.07	21.35	22.24	40.31	21.48	15.69	14.56	16.30%
YoY %	68.95%	-4.00%	-44.83%	87.66%	36.90%	7.76%	-	-
Horiz. %	247.73%	146.63%	152.75%	276.85%	147.53%	107.76%	100.00%	-
EY	2.77	4.68	4.50	2.48	4.66	6.37	6.87	-14.03%
YoY %	-40.81%	4.00%	81.45%	-46.78%	-26.84%	-7.28%	-	-
Horiz. %	40.32%	68.12%	65.50%	36.10%	67.83%	92.72%	100.00%	-
DY	2.56	4.97	4.67	3.77	6.85	5.02	4.55	-9.13%
YoY %	-48.49%	6.42%	23.87%	-44.96%	36.45%	10.33%	-	-
Horiz. %	56.26%	109.23%	102.64%	82.86%	150.55%	110.33%	100.00%	-
P/NAPS	2.15	3.08	3.64	2.51	2.65	2.70	3.53	-7.92%
YoY %	-30.19%	-15.38%	45.02%	-5.28%	-1.85%	-23.51%	-	-
Horiz. %	60.91%	87.25%	103.12%	71.10%	75.07%	76.49%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	25/02/22	25/02/21	27/02/20	26/02/19	27/02/18	24/02/17	24/02/16	-
Price	1.35	1.76	2.30	1.42	1.67	2.20	2.41	-
P/RPS	1.80	2.22	2.48	1.66	1.24	1.70	1.91	-0.98%
YoY %	-18.92%	-10.48%	49.40%	33.87%	-27.06%	-10.99%	-	-
Horiz. %	94.24%	116.23%	129.84%	86.91%	64.92%	89.01%	100.00%	-
P/EPS	36.62	19.07	21.32	41.48	19.08	16.84	12.76	19.19%
YoY %	92.03%	-10.55%	-48.60%	117.40%	13.30%	31.97%	-	-
Horiz. %	286.99%	149.45%	167.08%	325.08%	149.53%	131.97%	100.00%	-
EY	2.73	5.24	4.69	2.41	5.24	5.94	7.84	-16.10%
YoY %	-47.90%	11.73%	94.61%	-54.01%	-11.78%	-24.23%	-	-
Horiz. %	34.82%	66.84%	59.82%	30.74%	66.84%	75.77%	100.00%	-
DY	2.52	5.57	4.88	3.66	7.71	4.68	5.19	-11.33%
YoY %	-54.76%	14.14%	33.33%	-52.53%	64.74%	-9.83%	-	-
Horiz. %	48.55%	107.32%	94.03%	70.52%	148.55%	90.17%	100.00%	-
P/NAPS	2.18	2.75	3.48	2.58	2.35	2.89	3.09	-5.64%
YoY %	-20.73%	-20.98%	34.88%	9.79%	-18.69%	-6.47%	-	-
Horiz. %	70.55%	89.00%	112.62%	83.50%	76.05%	93.53%	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