Highlights

[PWROOT] YoY Quarter Result on 2020-06-30 [#1]

Stock [PWROOT]: POWER ROOT BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     -15.32%    YoY -     -11.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 83,917 94,228 89,246 109,226 105,075 108,901 0 -
  YoY % -10.94% 5.58% -18.29% 3.95% -3.51% 0.00% -
  Horiz. % 77.06% 86.53% 81.95% 100.30% 96.49% 100.00% -
PBT 13,581 13,392 10,804 3,162 11,456 19,728 0 -
  YoY % 1.41% 23.95% 241.68% -72.40% -41.93% 0.00% -
  Horiz. % 68.84% 67.88% 54.76% 16.03% 58.07% 100.00% -
Tax -2,842 -1,087 -1,543 -74 -1,121 -4,379 0 -
  YoY % -161.45% 29.55% -1,985.14% 93.40% 74.40% 0.00% -
  Horiz. % 64.90% 24.82% 35.24% 1.69% 25.60% 100.00% -
NP 10,739 12,305 9,261 3,088 10,335 15,349 0 -
  YoY % -12.73% 32.87% 199.90% -70.12% -32.67% 0.00% -
  Horiz. % 69.97% 80.17% 60.34% 20.12% 67.33% 100.00% -
NP to SH 10,732 12,178 9,140 2,822 9,404 14,678 0 -
  YoY % -11.87% 33.24% 223.88% -69.99% -35.93% 0.00% -
  Horiz. % 73.12% 82.97% 62.27% 19.23% 64.07% 100.00% -
Tax Rate 20.93 % 8.12 % 14.28 % 2.34 % 9.79 % 22.20 % - % -
  YoY % 157.76% -43.14% 510.26% -76.10% -55.90% 0.00% -
  Horiz. % 94.28% 36.58% 64.32% 10.54% 44.10% 100.00% -
Total Cost 73,178 81,923 79,985 106,138 94,740 93,552 0 -
  YoY % -10.67% 2.42% -24.64% 12.03% 1.27% 0.00% -
  Horiz. % 78.22% 87.57% 85.50% 113.45% 101.27% 100.00% -
Net Worth 254,399 228,801 213,576 241,437 236,616 227,658 - -
  YoY % 11.19% 7.13% -11.54% 2.04% 3.93% 0.00% -
  Horiz. % 111.75% 100.50% 93.81% 106.05% 103.93% 100.00% -
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 10,258 7,889 5,501 12,542 7,583 8,986 - -
  YoY % 30.02% 43.42% -56.14% 65.38% -15.61% 0.00% -
  Horiz. % 114.15% 87.79% 61.22% 139.57% 84.39% 100.00% -
Div Payout % 95.58 % 64.79 % 60.19 % 444.44 % 80.65 % 61.22 % - % -
  YoY % 47.52% 7.64% -86.46% 451.07% 31.74% 0.00% -
  Horiz. % 156.13% 105.83% 98.32% 725.97% 131.74% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 254,399 228,801 213,576 241,437 236,616 227,658 - -
  YoY % 11.19% 7.13% -11.54% 2.04% 3.93% 0.00% -
  Horiz. % 111.75% 100.50% 93.81% 106.05% 103.93% 100.00% -
NOSH 410,322 394,485 323,601 313,555 303,354 299,551 301,064 5.29%
  YoY % 4.01% 21.90% 3.20% 3.36% 1.27% -0.50% -
  Horiz. % 136.29% 131.03% 107.49% 104.15% 100.76% 99.50% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 12.80 % 13.06 % 10.38 % 2.83 % 9.84 % 14.09 % - % -
  YoY % -1.99% 25.82% 266.78% -71.24% -30.16% 0.00% -
  Horiz. % 90.84% 92.69% 73.67% 20.09% 69.84% 100.00% -
ROE 4.22 % 5.32 % 4.28 % 1.17 % 3.97 % 6.45 % - % -
  YoY % -20.68% 24.30% 265.81% -70.53% -38.45% 0.00% -
  Horiz. % 65.43% 82.48% 66.36% 18.14% 61.55% 100.00% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 20.45 23.89 27.58 34.83 34.64 36.35 - -
  YoY % -14.40% -13.38% -20.82% 0.55% -4.70% 0.00% -
  Horiz. % 56.26% 65.72% 75.87% 95.82% 95.30% 100.00% -
EPS 2.60 3.10 2.80 0.90 3.10 4.90 0.00 -
  YoY % -16.13% 10.71% 211.11% -70.97% -36.73% 0.00% -
  Horiz. % 53.06% 63.27% 57.14% 18.37% 63.27% 100.00% -
DPS 2.50 2.00 1.70 4.00 2.50 3.00 0.00 -
  YoY % 25.00% 17.65% -57.50% 60.00% -16.67% 0.00% -
  Horiz. % 83.33% 66.67% 56.67% 133.33% 83.33% 100.00% -
NAPS 0.6200 0.5800 0.6600 0.7700 0.7800 0.7600 - -
  YoY % 6.90% -12.12% -14.29% -1.28% 2.63% 0.00% -
  Horiz. % 81.58% 76.32% 86.84% 101.32% 102.63% 100.00% -
Adjusted Per Share Value based on latest NOSH - 421,866
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 19.89 22.34 21.16 25.89 24.91 25.81 - -
  YoY % -10.97% 5.58% -18.27% 3.93% -3.49% 0.00% -
  Horiz. % 77.06% 86.56% 81.98% 100.31% 96.51% 100.00% -
EPS 2.54 2.89 2.17 0.67 2.23 3.48 0.00 -
  YoY % -12.11% 33.18% 223.88% -69.96% -35.92% 0.00% -
  Horiz. % 72.99% 83.05% 62.36% 19.25% 64.08% 100.00% -
DPS 2.43 1.87 1.30 2.97 1.80 2.13 0.00 -
  YoY % 29.95% 43.85% -56.23% 65.00% -15.49% 0.00% -
  Horiz. % 114.08% 87.79% 61.03% 139.44% 84.51% 100.00% -
NAPS 0.6030 0.5424 0.5063 0.5723 0.5609 0.5396 - -
  YoY % 11.17% 7.13% -11.53% 2.03% 3.95% 0.00% -
  Horiz. % 111.75% 100.52% 93.83% 106.06% 103.95% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.2500 1.5300 1.7700 2.3900 2.7500 2.0100 2.3900 -
P/RPS 11.00 6.41 6.42 6.86 7.94 5.53 0.00 -
  YoY % 71.61% -0.16% -6.41% -13.60% 43.58% 0.00% -
  Horiz. % 198.92% 115.91% 116.09% 124.05% 143.58% 100.00% -
P/EPS 86.03 49.56 62.67 265.56 88.71 41.02 0.00 -
  YoY % 73.59% -20.92% -76.40% 199.36% 116.26% 0.00% -
  Horiz. % 209.73% 120.82% 152.78% 647.39% 216.26% 100.00% -
EY 1.16 2.02 1.60 0.38 1.13 2.44 0.00 -
  YoY % -42.57% 26.25% 321.05% -66.37% -53.69% 0.00% -
  Horiz. % 47.54% 82.79% 65.57% 15.57% 46.31% 100.00% -
DY 1.11 1.31 0.96 1.67 0.91 1.49 0.00 -
  YoY % -15.27% 36.46% -42.51% 83.52% -38.93% 0.00% -
  Horiz. % 74.50% 87.92% 64.43% 112.08% 61.07% 100.00% -
P/NAPS 3.63 2.64 2.68 3.10 3.53 2.64 0.00 -
  YoY % 37.50% -1.49% -13.55% -12.18% 33.71% 0.00% -
  Horiz. % 137.50% 100.00% 101.52% 117.42% 133.71% 100.00% -
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 27/08/19 28/08/18 29/08/17 30/08/16 25/08/15 - -
Price 2.2000 1.9600 1.5400 2.0500 2.0100 2.0900 0.0000 -
P/RPS 10.76 8.21 5.58 5.88 5.80 5.75 0.00 -
  YoY % 31.06% 47.13% -5.10% 1.38% 0.87% 0.00% -
  Horiz. % 187.13% 142.78% 97.04% 102.26% 100.87% 100.00% -
P/EPS 84.11 63.49 54.52 227.78 64.84 42.65 0.00 -
  YoY % 32.48% 16.45% -76.06% 251.30% 52.03% 0.00% -
  Horiz. % 197.21% 148.86% 127.83% 534.07% 152.03% 100.00% -
EY 1.19 1.58 1.83 0.44 1.54 2.34 0.00 -
  YoY % -24.68% -13.66% 315.91% -71.43% -34.19% 0.00% -
  Horiz. % 50.85% 67.52% 78.21% 18.80% 65.81% 100.00% -
DY 1.14 1.02 1.10 1.95 1.24 1.44 0.00 -
  YoY % 11.76% -7.27% -43.59% 57.26% -13.89% 0.00% -
  Horiz. % 79.17% 70.83% 76.39% 135.42% 86.11% 100.00% -
P/NAPS 3.55 3.38 2.33 2.66 2.58 2.75 0.00 -
  YoY % 5.03% 45.06% -12.41% 3.10% -6.18% 0.00% -
  Horiz. % 129.09% 122.91% 84.73% 96.73% 93.82% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS