[PWROOT] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -71.42%
YoY- -81.29%
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 347,910 334,742 311,022 298,716 309,221 325,594 327,184 4.18%
PBT 31,994 23,724 20,334 12,868 34,646 44,636 50,622 -26.37%
Tax -5,676 -5,452 -4,962 -4,692 -6,563 -9,464 -12,200 -39.98%
NP 26,318 18,272 15,372 8,176 28,083 35,172 38,422 -22.31%
-
NP to SH 26,200 18,177 15,212 8,032 28,102 34,977 38,370 -22.47%
-
Tax Rate 17.74% 22.98% 24.40% 36.46% 18.94% 21.20% 24.10% -
Total Cost 321,592 316,470 295,650 290,540 281,138 290,422 288,762 7.44%
-
Net Worth 267,953 260,683 268,185 266,622 266,221 269,864 268,236 -0.07%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 22,608 16,257 14,473 8,464 27,467 33,733 37,720 -28.93%
Div Payout % 86.29% 89.44% 95.15% 105.38% 97.74% 96.44% 98.31% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 267,953 260,683 268,185 266,622 266,221 269,864 268,236 -0.07%
NOSH 429,478 429,009 428,041 425,017 424,133 424,012 421,827 1.20%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 7.56% 5.46% 4.94% 2.74% 9.08% 10.80% 11.74% -
ROE 9.78% 6.97% 5.67% 3.01% 10.56% 12.96% 14.30% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 83.10 79.61 73.06 70.58 73.18 77.22 78.06 4.26%
EPS 6.20 4.27 3.60 2.00 6.70 8.40 9.20 -23.15%
DPS 5.40 3.87 3.40 2.00 6.50 8.00 9.00 -28.88%
NAPS 0.64 0.62 0.63 0.63 0.63 0.64 0.64 0.00%
Adjusted Per Share Value based on latest NOSH - 425,017
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 71.59 68.88 64.00 61.47 63.63 67.00 67.33 4.17%
EPS 5.39 3.74 3.13 1.65 5.78 7.20 7.90 -22.51%
DPS 4.65 3.35 2.98 1.74 5.65 6.94 7.76 -28.94%
NAPS 0.5514 0.5364 0.5519 0.5487 0.5478 0.5553 0.552 -0.07%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.36 1.33 1.34 1.32 1.72 1.97 2.11 -
P/RPS 1.64 1.67 1.83 1.87 2.35 2.55 2.70 -28.29%
P/EPS 21.73 30.76 37.50 69.55 25.86 23.75 23.05 -3.85%
EY 4.60 3.25 2.67 1.44 3.87 4.21 4.34 3.95%
DY 3.97 2.91 2.54 1.52 3.78 4.06 4.27 -4.74%
P/NAPS 2.13 2.15 2.13 2.10 2.73 3.08 3.30 -25.33%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 25/02/22 23/11/21 27/08/21 28/05/21 25/02/21 26/11/20 -
Price 1.53 1.35 1.38 1.35 1.69 1.76 2.20 -
P/RPS 1.84 1.70 1.89 1.91 2.31 2.28 2.82 -24.79%
P/EPS 24.45 31.23 38.62 71.13 25.41 21.22 24.03 1.16%
EY 4.09 3.20 2.59 1.41 3.94 4.71 4.16 -1.12%
DY 3.53 2.86 2.46 1.48 3.85 4.55 4.09 -9.35%
P/NAPS 2.39 2.18 2.19 2.14 2.68 2.75 3.44 -21.57%

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