[PWROOT] QoQ Annualized Quarter Result on 31-Mar-2020 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -0.44%
YoY- 83.43%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 325,594 327,184 335,668 386,099 394,261 388,646 376,912 -9.25%
PBT 44,636 50,622 54,324 62,783 61,464 59,214 53,568 -11.40%
Tax -9,464 -12,200 -11,368 -11,116 -9,168 -7,516 -4,348 67.55%
NP 35,172 38,422 42,956 51,667 52,296 51,698 49,220 -19.98%
-
NP to SH 34,977 38,370 42,928 51,376 51,602 51,236 48,712 -19.73%
-
Tax Rate 21.20% 24.10% 20.93% 17.71% 14.92% 12.69% 8.12% -
Total Cost 290,422 288,762 292,712 334,432 341,965 336,948 327,692 -7.70%
-
Net Worth 269,864 268,236 254,399 253,242 267,070 237,658 228,801 11.57%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 33,733 37,720 41,032 51,056 45,860 39,609 31,558 4.52%
Div Payout % 96.44% 98.31% 95.58% 99.38% 88.87% 77.31% 64.79% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 269,864 268,236 254,399 253,242 267,070 237,658 228,801 11.57%
NOSH 424,012 421,827 417,155 410,567 408,814 403,896 402,822 3.46%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.80% 11.74% 12.80% 13.38% 13.26% 13.30% 13.06% -
ROE 12.96% 14.30% 16.87% 20.29% 19.32% 21.56% 21.29% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 77.22 78.06 81.81 94.53 97.43 98.12 95.55 -13.18%
EPS 8.40 9.20 10.40 12.80 12.93 13.00 12.40 -22.77%
DPS 8.00 9.00 10.00 12.50 11.33 10.00 8.00 0.00%
NAPS 0.64 0.64 0.62 0.62 0.66 0.60 0.58 6.75%
Adjusted Per Share Value based on latest NOSH - 410,567
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 67.00 67.33 69.08 79.45 81.13 79.98 77.56 -9.25%
EPS 7.20 7.90 8.83 10.57 10.62 10.54 10.02 -19.69%
DPS 6.94 7.76 8.44 10.51 9.44 8.15 6.49 4.54%
NAPS 0.5553 0.552 0.5235 0.5211 0.5496 0.4891 0.4708 11.57%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.97 2.11 2.25 1.90 2.40 2.11 1.53 -
P/RPS 2.55 2.70 2.75 2.01 2.46 2.15 1.60 36.24%
P/EPS 23.75 23.05 21.51 15.11 18.82 16.31 12.39 54.00%
EY 4.21 4.34 4.65 6.62 5.31 6.13 8.07 -35.06%
DY 4.06 4.27 4.44 6.58 4.72 4.74 5.23 -15.46%
P/NAPS 3.08 3.30 3.63 3.06 3.64 3.52 2.64 10.77%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 26/08/20 28/05/20 27/02/20 25/11/19 27/08/19 -
Price 1.76 2.20 2.20 2.24 2.30 2.34 1.96 -
P/RPS 2.28 2.82 2.69 2.37 2.36 2.38 2.05 7.31%
P/EPS 21.22 24.03 21.03 17.81 18.04 18.09 15.87 21.26%
EY 4.71 4.16 4.76 5.62 5.54 5.53 6.30 -17.55%
DY 4.55 4.09 4.55 5.58 4.93 4.27 4.08 7.50%
P/NAPS 2.75 3.44 3.55 3.61 3.48 3.90 3.38 -12.79%

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