[PWROOT] QoQ Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 5.18%
YoY- 59.42%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized 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 335,668 386,099 394,261 388,646 376,912 338,012 344,545 -1.72%
PBT 54,324 62,783 61,464 59,214 53,568 37,078 37,234 28.66%
Tax -11,368 -11,116 -9,168 -7,516 -4,348 -8,947 -6,148 50.70%
NP 42,956 51,667 52,296 51,698 49,220 28,131 31,086 24.08%
-
NP to SH 42,928 51,376 51,602 51,236 48,712 28,008 30,729 24.99%
-
Tax Rate 20.93% 17.71% 14.92% 12.69% 8.12% 24.13% 16.51% -
Total Cost 292,712 334,432 341,965 336,948 327,692 309,881 313,458 -4.46%
-
Net Worth 254,399 253,242 267,070 237,658 228,801 213,491 217,433 11.04%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 41,032 51,056 45,860 39,609 31,558 31,628 26,882 32.60%
Div Payout % 95.58% 99.38% 88.87% 77.31% 64.79% 112.93% 87.48% -
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 11.04%
NOSH 417,155 410,567 408,814 403,896 402,822 402,348 402,229 2.46%
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% 13.38% 13.26% 13.30% 13.06% 8.32% 9.02% -
ROE 16.87% 20.29% 19.32% 21.56% 21.29% 13.12% 14.13% -
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 81.81 94.53 97.43 98.12 95.55 85.50 87.15 -4.13%
EPS 10.40 12.80 12.93 13.00 12.40 7.10 7.87 20.44%
DPS 10.00 12.50 11.33 10.00 8.00 8.00 6.80 29.34%
NAPS 0.62 0.62 0.66 0.60 0.58 0.54 0.55 8.32%
Adjusted Per Share Value based on latest NOSH - 403,896
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 69.08 79.45 81.13 79.98 77.56 69.56 70.90 -1.72%
EPS 8.83 10.57 10.62 10.54 10.02 5.76 6.32 25.00%
DPS 8.44 10.51 9.44 8.15 6.49 6.51 5.53 32.59%
NAPS 0.5235 0.5211 0.5496 0.4891 0.4708 0.4393 0.4474 11.05%
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 2.25 1.90 2.40 2.11 1.53 1.27 1.38 -
P/RPS 2.75 2.01 2.46 2.15 1.60 1.49 1.58 44.74%
P/EPS 21.51 15.11 18.82 16.31 12.39 17.93 17.75 13.67%
EY 4.65 6.62 5.31 6.13 8.07 5.58 5.63 -11.98%
DY 4.44 6.58 4.72 4.74 5.23 6.30 4.93 -6.74%
P/NAPS 3.63 3.06 3.64 3.52 2.64 2.35 2.51 27.91%
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 2.20 2.24 2.30 2.34 1.96 1.34 1.42 -
P/RPS 2.69 2.37 2.36 2.38 2.05 1.57 1.63 39.69%
P/EPS 21.03 17.81 18.04 18.09 15.87 18.92 18.27 9.84%
EY 4.76 5.62 5.54 5.53 6.30 5.29 5.47 -8.85%
DY 4.55 5.58 4.93 4.27 4.08 5.97 4.79 -3.37%
P/NAPS 3.55 3.61 3.48 3.90 3.38 2.48 2.58 23.73%

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