[PWROOT] QoQ Cumulative Quarter Result on 30-Jun-2020 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -79.11%
YoY- -11.87%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 309,221 244,196 163,592 83,917 386,099 295,696 194,323 36.26%
PBT 34,646 33,477 25,311 13,581 62,783 46,098 29,607 11.03%
Tax -6,563 -7,098 -6,100 -2,842 -11,116 -6,876 -3,758 44.97%
NP 28,083 26,379 19,211 10,739 51,667 39,222 25,849 5.67%
-
NP to SH 28,102 26,233 19,185 10,732 51,376 38,702 25,618 6.35%
-
Tax Rate 18.94% 21.20% 24.10% 20.93% 17.71% 14.92% 12.69% -
Total Cost 281,138 217,817 144,381 73,178 334,432 256,474 168,474 40.64%
-
Net Worth 266,221 269,864 268,236 254,399 253,242 267,070 237,658 7.85%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 27,467 25,299 18,860 10,258 51,056 34,395 19,804 24.34%
Div Payout % 97.74% 96.44% 98.31% 95.58% 99.38% 88.87% 77.31% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 266,221 269,864 268,236 254,399 253,242 267,070 237,658 7.85%
NOSH 424,133 424,012 421,827 417,155 410,567 408,814 403,896 3.30%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 9.08% 10.80% 11.74% 12.80% 13.38% 13.26% 13.30% -
ROE 10.56% 9.72% 7.15% 4.22% 20.29% 14.49% 10.78% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 73.18 57.91 39.03 20.45 94.53 73.07 49.06 30.51%
EPS 6.70 6.30 4.60 2.60 12.80 9.70 6.50 2.03%
DPS 6.50 6.00 4.50 2.50 12.50 8.50 5.00 19.09%
NAPS 0.63 0.64 0.64 0.62 0.62 0.66 0.60 3.30%
Adjusted Per Share Value based on latest NOSH - 417,155
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 63.63 50.25 33.66 17.27 79.45 60.85 39.99 36.25%
EPS 5.78 5.40 3.95 2.21 10.57 7.96 5.27 6.34%
DPS 5.65 5.21 3.88 2.11 10.51 7.08 4.08 24.21%
NAPS 0.5478 0.5553 0.552 0.5235 0.5211 0.5496 0.4891 7.84%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.72 1.97 2.11 2.25 1.90 2.40 2.11 -
P/RPS 2.35 3.40 5.41 11.00 2.01 3.28 4.30 -33.13%
P/EPS 25.86 31.67 46.10 86.03 15.11 25.09 32.62 -14.33%
EY 3.87 3.16 2.17 1.16 6.62 3.99 3.07 16.67%
DY 3.78 3.05 2.13 1.11 6.58 3.54 2.37 36.47%
P/NAPS 2.73 3.08 3.30 3.63 3.06 3.64 3.52 -15.57%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 25/02/21 26/11/20 26/08/20 28/05/20 27/02/20 25/11/19 -
Price 1.69 1.76 2.20 2.20 2.24 2.30 2.34 -
P/RPS 2.31 3.04 5.64 10.76 2.37 3.15 4.77 -38.30%
P/EPS 25.41 28.29 48.06 84.11 17.81 24.05 36.18 -20.97%
EY 3.94 3.53 2.08 1.19 5.62 4.16 2.76 26.75%
DY 3.85 3.41 2.05 1.14 5.58 3.70 2.14 47.86%
P/NAPS 2.68 2.75 3.44 3.55 3.61 3.48 3.90 -22.11%

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