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

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -92.85%
YoY- -81.29%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 347,910 251,057 155,511 74,679 309,221 244,196 163,592 65.45%
PBT 31,994 17,793 10,167 3,217 34,646 33,477 25,311 16.92%
Tax -5,676 -4,089 -2,481 -1,173 -6,563 -7,098 -6,100 -4.69%
NP 26,318 13,704 7,686 2,044 28,083 26,379 19,211 23.37%
-
NP to SH 26,200 13,633 7,606 2,008 28,102 26,233 19,185 23.11%
-
Tax Rate 17.74% 22.98% 24.40% 36.46% 18.94% 21.20% 24.10% -
Total Cost 321,592 237,353 147,825 72,635 281,138 217,817 144,381 70.63%
-
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 12,193 7,236 2,116 27,467 25,299 18,860 12.85%
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% 5.23% 2.84% 0.75% 10.56% 9.72% 7.15% -
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 59.71 36.53 17.65 73.18 57.91 39.03 65.57%
EPS 6.20 3.20 1.80 0.50 6.70 6.30 4.60 22.03%
DPS 5.40 2.90 1.70 0.50 6.50 6.00 4.50 12.93%
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 51.66 32.00 15.37 63.63 50.25 33.66 65.45%
EPS 5.39 2.81 1.57 0.41 5.78 5.40 3.95 23.04%
DPS 4.65 2.51 1.49 0.44 5.65 5.21 3.88 12.83%
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 2.23 3.67 7.48 2.35 3.40 5.41 -54.90%
P/EPS 21.73 41.02 75.00 278.21 25.86 31.67 46.10 -39.46%
EY 4.60 2.44 1.33 0.36 3.87 3.16 2.17 65.09%
DY 3.97 2.18 1.27 0.38 3.78 3.05 2.13 51.50%
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 2.26 3.78 7.65 2.31 3.04 5.64 -52.64%
P/EPS 24.45 41.64 77.24 284.53 25.41 28.29 48.06 -36.29%
EY 4.09 2.40 1.29 0.35 3.94 3.53 2.08 57.01%
DY 3.53 2.15 1.23 0.37 3.85 3.41 2.05 43.71%
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