Highlights

[PWROOT] QoQ 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?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 83,917 90,403 101,373 100,095 94,228 79,603 81,870 1.66%
  QoQ % -7.17% -10.82% 1.28% 6.23% 18.37% -2.77% -
  Horiz. % 102.50% 110.42% 123.82% 122.26% 115.09% 97.23% 100.00%
PBT 13,581 16,685 16,491 16,215 13,392 9,152 8,206 39.96%
  QoQ % -18.60% 1.18% 1.70% 21.08% 46.33% 11.53% -
  Horiz. % 165.50% 203.33% 200.96% 197.60% 163.20% 111.53% 100.00%
Tax -2,842 -4,240 -3,118 -2,671 -1,087 -4,336 -1,168 81.00%
  QoQ % 32.97% -35.98% -16.74% -145.72% 74.93% -271.23% -
  Horiz. % 243.32% 363.01% 266.95% 228.68% 93.07% 371.23% 100.00%
NP 10,739 12,445 13,373 13,544 12,305 4,816 7,038 32.57%
  QoQ % -13.71% -6.94% -1.26% 10.07% 155.50% -31.57% -
  Horiz. % 152.59% 176.83% 190.01% 192.44% 174.84% 68.43% 100.00%
NP to SH 10,732 12,674 13,084 13,440 12,178 4,961 6,977 33.29%
  QoQ % -15.32% -3.13% -2.65% 10.36% 145.47% -28.89% -
  Horiz. % 153.82% 181.65% 187.53% 192.63% 174.54% 71.11% 100.00%
Tax Rate 20.93 % 25.41 % 18.91 % 16.47 % 8.12 % 47.38 % 14.23 % 29.36%
  QoQ % -17.63% 34.37% 14.81% 102.83% -82.86% 232.96% -
  Horiz. % 147.08% 178.57% 132.89% 115.74% 57.06% 332.96% 100.00%
Total Cost 73,178 77,958 88,000 86,551 81,923 74,787 74,832 -1.48%
  QoQ % -6.13% -11.41% 1.67% 5.65% 9.54% -0.06% -
  Horiz. % 97.79% 104.18% 117.60% 115.66% 109.48% 99.94% 100.00%
Net Worth 254,399 253,242 267,070 237,658 228,801 213,491 217,433 11.05%
  QoQ % 0.46% -5.18% 12.38% 3.87% 7.17% -1.81% -
  Horiz. % 117.00% 116.47% 122.83% 109.30% 105.23% 98.19% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 10,258 16,338 14,162 11,882 7,889 11,465 6,720 32.60%
  QoQ % -37.21% 15.36% 19.19% 50.61% -31.19% 70.60% -
  Horiz. % 152.63% 243.10% 210.73% 176.81% 117.39% 170.60% 100.00%
Div Payout % 95.58 % 128.91 % 108.25 % 88.41 % 64.79 % 231.11 % 96.33 % -0.52%
  QoQ % -25.86% 19.09% 22.44% 36.46% -71.97% 139.91% -
  Horiz. % 99.22% 133.82% 112.37% 91.78% 67.26% 239.91% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 254,399 253,242 267,070 237,658 228,801 213,491 217,433 11.05%
  QoQ % 0.46% -5.18% 12.38% 3.87% 7.17% -1.81% -
  Horiz. % 117.00% 116.47% 122.83% 109.30% 105.23% 98.19% 100.00%
NOSH 410,322 408,455 404,652 396,098 394,485 395,355 395,334 2.51%
  QoQ % 0.46% 0.94% 2.16% 0.41% -0.22% 0.01% -
  Horiz. % 103.79% 103.32% 102.36% 100.19% 99.79% 100.01% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 12.80 % 13.77 % 13.19 % 13.53 % 13.06 % 6.05 % 8.60 % 30.39%
  QoQ % -7.04% 4.40% -2.51% 3.60% 115.87% -29.65% -
  Horiz. % 148.84% 160.12% 153.37% 157.33% 151.86% 70.35% 100.00%
ROE 4.22 % 5.00 % 4.90 % 5.66 % 5.32 % 2.32 % 3.21 % 20.03%
  QoQ % -15.60% 2.04% -13.43% 6.39% 129.31% -27.73% -
  Horiz. % 131.46% 155.76% 152.65% 176.32% 165.73% 72.27% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 20.45 22.13 25.05 25.27 23.89 20.13 20.71 -0.84%
  QoQ % -7.59% -11.66% -0.87% 5.78% 18.68% -2.80% -
  Horiz. % 98.74% 106.86% 120.96% 122.02% 115.35% 97.20% 100.00%
EPS 2.60 3.10 3.20 3.40 3.10 1.30 1.80 27.81%
  QoQ % -16.13% -3.13% -5.88% 9.68% 138.46% -27.78% -
  Horiz. % 144.44% 172.22% 177.78% 188.89% 172.22% 72.22% 100.00%
DPS 2.50 4.00 3.50 3.00 2.00 2.90 1.70 29.35%
  QoQ % -37.50% 14.29% 16.67% 50.00% -31.03% 70.59% -
  Horiz. % 147.06% 235.29% 205.88% 176.47% 117.65% 170.59% 100.00%
NAPS 0.6200 0.6200 0.6600 0.6000 0.5800 0.5400 0.5500 8.32%
  QoQ % 0.00% -6.06% 10.00% 3.45% 7.41% -1.82% -
  Horiz. % 112.73% 112.73% 120.00% 109.09% 105.45% 98.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 421,866
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.89 21.43 24.03 23.73 22.34 18.87 19.41 1.64%
  QoQ % -7.19% -10.82% 1.26% 6.22% 18.39% -2.78% -
  Horiz. % 102.47% 110.41% 123.80% 122.26% 115.10% 97.22% 100.00%
EPS 2.54 3.00 3.10 3.19 2.89 1.18 1.65 33.36%
  QoQ % -15.33% -3.23% -2.82% 10.38% 144.92% -28.48% -
  Horiz. % 153.94% 181.82% 187.88% 193.33% 175.15% 71.52% 100.00%
DPS 2.43 3.87 3.36 2.82 1.87 2.72 1.59 32.71%
  QoQ % -37.21% 15.18% 19.15% 50.80% -31.25% 71.07% -
  Horiz. % 152.83% 243.40% 211.32% 177.36% 117.61% 171.07% 100.00%
NAPS 0.6030 0.6003 0.6331 0.5634 0.5424 0.5061 0.5154 11.04%
  QoQ % 0.45% -5.18% 12.37% 3.87% 7.17% -1.80% -
  Horiz. % 117.00% 116.47% 122.84% 109.31% 105.24% 98.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.2500 1.9000 2.4000 2.1100 1.5300 1.2700 1.3800 -
P/RPS 11.00 8.58 9.58 8.35 6.41 6.31 6.66 39.77%
  QoQ % 28.21% -10.44% 14.73% 30.27% 1.58% -5.26% -
  Horiz. % 165.17% 128.83% 143.84% 125.38% 96.25% 94.74% 100.00%
P/EPS 86.03 61.23 74.23 62.19 49.56 101.21 78.19 6.58%
  QoQ % 40.50% -17.51% 19.36% 25.48% -51.03% 29.44% -
  Horiz. % 110.03% 78.31% 94.94% 79.54% 63.38% 129.44% 100.00%
EY 1.16 1.63 1.35 1.61 2.02 0.99 1.28 -6.36%
  QoQ % -28.83% 20.74% -16.15% -20.30% 104.04% -22.66% -
  Horiz. % 90.62% 127.34% 105.47% 125.78% 157.81% 77.34% 100.00%
DY 1.11 2.11 1.46 1.42 1.31 2.28 1.23 -6.62%
  QoQ % -47.39% 44.52% 2.82% 8.40% -42.54% 85.37% -
  Horiz. % 90.24% 171.54% 118.70% 115.45% 106.50% 185.37% 100.00%
P/NAPS 3.63 3.06 3.64 3.52 2.64 2.35 2.51 27.91%
  QoQ % 18.63% -15.93% 3.41% 33.33% 12.34% -6.37% -
  Horiz. % 144.62% 121.91% 145.02% 140.24% 105.18% 93.63% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 28/05/20 27/02/20 25/11/19 27/08/19 28/05/19 26/02/19 -
Price 2.2000 2.2400 2.3000 2.3400 1.9600 1.3400 1.4200 -
P/RPS 10.76 10.12 9.18 9.26 8.21 6.66 6.86 35.03%
  QoQ % 6.32% 10.24% -0.86% 12.79% 23.27% -2.92% -
  Horiz. % 156.85% 147.52% 133.82% 134.99% 119.68% 97.08% 100.00%
P/EPS 84.11 72.19 71.13 68.96 63.49 106.79 80.46 3.00%
  QoQ % 16.51% 1.49% 3.15% 8.62% -40.55% 32.72% -
  Horiz. % 104.54% 89.72% 88.40% 85.71% 78.91% 132.72% 100.00%
EY 1.19 1.39 1.41 1.45 1.58 0.94 1.24 -2.71%
  QoQ % -14.39% -1.42% -2.76% -8.23% 68.09% -24.19% -
  Horiz. % 95.97% 112.10% 113.71% 116.94% 127.42% 75.81% 100.00%
DY 1.14 1.79 1.52 1.28 1.02 2.16 1.20 -3.36%
  QoQ % -36.31% 17.76% 18.75% 25.49% -52.78% 80.00% -
  Horiz. % 95.00% 149.17% 126.67% 106.67% 85.00% 180.00% 100.00%
P/NAPS 3.55 3.61 3.48 3.90 3.38 2.48 2.58 23.73%
  QoQ % -1.66% 3.74% -10.77% 15.38% 36.29% -3.88% -
  Horiz. % 137.60% 139.92% 134.88% 151.16% 131.01% 96.12% 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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
4. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
7. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
8. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
PARTNERS & BROKERS