[PWROOT] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -8.84%
YoY- -32.22%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 311,022 298,716 309,221 325,594 327,184 335,668 386,099 -13.41%
PBT 20,334 12,868 34,646 44,636 50,622 54,324 62,783 -52.80%
Tax -4,962 -4,692 -6,563 -9,464 -12,200 -11,368 -11,116 -41.56%
NP 15,372 8,176 28,083 35,172 38,422 42,956 51,667 -55.40%
-
NP to SH 15,212 8,032 28,102 34,977 38,370 42,928 51,376 -55.54%
-
Tax Rate 24.40% 36.46% 18.94% 21.20% 24.10% 20.93% 17.71% -
Total Cost 295,650 290,540 281,138 290,422 288,762 292,712 334,432 -7.88%
-
Net Worth 268,185 266,622 266,221 269,864 268,236 254,399 253,242 3.89%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 14,473 8,464 27,467 33,733 37,720 41,032 51,056 -56.81%
Div Payout % 95.15% 105.38% 97.74% 96.44% 98.31% 95.58% 99.38% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 268,185 266,622 266,221 269,864 268,236 254,399 253,242 3.89%
NOSH 428,041 425,017 424,133 424,012 421,827 417,155 410,567 2.81%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.94% 2.74% 9.08% 10.80% 11.74% 12.80% 13.38% -
ROE 5.67% 3.01% 10.56% 12.96% 14.30% 16.87% 20.29% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 73.06 70.58 73.18 77.22 78.06 81.81 94.53 -15.76%
EPS 3.60 2.00 6.70 8.40 9.20 10.40 12.80 -57.04%
DPS 3.40 2.00 6.50 8.00 9.00 10.00 12.50 -57.98%
NAPS 0.63 0.63 0.63 0.64 0.64 0.62 0.62 1.07%
Adjusted Per Share Value based on latest NOSH - 424,012
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 64.00 61.47 63.63 67.00 67.33 69.08 79.45 -13.41%
EPS 3.13 1.65 5.78 7.20 7.90 8.83 10.57 -55.54%
DPS 2.98 1.74 5.65 6.94 7.76 8.44 10.51 -56.80%
NAPS 0.5519 0.5487 0.5478 0.5553 0.552 0.5235 0.5211 3.89%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.34 1.32 1.72 1.97 2.11 2.25 1.90 -
P/RPS 1.83 1.87 2.35 2.55 2.70 2.75 2.01 -6.05%
P/EPS 37.50 69.55 25.86 23.75 23.05 21.51 15.11 83.20%
EY 2.67 1.44 3.87 4.21 4.34 4.65 6.62 -45.38%
DY 2.54 1.52 3.78 4.06 4.27 4.44 6.58 -46.95%
P/NAPS 2.13 2.10 2.73 3.08 3.30 3.63 3.06 -21.44%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 27/08/21 28/05/21 25/02/21 26/11/20 26/08/20 28/05/20 -
Price 1.38 1.35 1.69 1.76 2.20 2.20 2.24 -
P/RPS 1.89 1.91 2.31 2.28 2.82 2.69 2.37 -13.99%
P/EPS 38.62 71.13 25.41 21.22 24.03 21.03 17.81 67.45%
EY 2.59 1.41 3.94 4.71 4.16 4.76 5.62 -40.30%
DY 2.46 1.48 3.85 4.55 4.09 4.55 5.58 -42.04%
P/NAPS 2.19 2.14 2.68 2.75 3.44 3.55 3.61 -28.31%

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