[PWROOT] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 43.42%
YoY- 21.63%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 194,323 94,228 338,012 258,409 176,539 89,246 424,577 -40.58%
PBT 29,607 13,392 37,078 27,926 19,720 10,804 10,642 97.68%
Tax -3,758 -1,087 -8,947 -4,611 -3,443 -1,543 -579 247.55%
NP 25,849 12,305 28,131 23,315 16,277 9,261 10,063 87.45%
-
NP to SH 25,618 12,178 28,008 23,047 16,070 9,140 9,436 94.49%
-
Tax Rate 12.69% 8.12% 24.13% 16.51% 17.46% 14.28% 5.44% -
Total Cost 168,474 81,923 309,881 235,094 160,262 79,985 414,514 -45.10%
-
Net Worth 237,658 228,801 213,491 217,433 225,153 213,576 213,488 7.40%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 19,804 7,889 31,628 20,162 13,430 5,501 30,729 -25.36%
Div Payout % 77.31% 64.79% 112.93% 87.48% 83.57% 60.19% 325.66% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 237,658 228,801 213,491 217,433 225,153 213,576 213,488 7.40%
NOSH 403,896 402,822 402,348 402,229 401,929 330,359 330,221 14.35%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 13.30% 13.06% 8.32% 9.02% 9.22% 10.38% 2.37% -
ROE 10.78% 5.32% 13.12% 10.60% 7.14% 4.28% 4.42% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 49.06 23.89 85.50 65.36 44.69 27.58 131.26 -48.08%
EPS 6.50 3.10 7.10 5.90 4.10 2.80 2.90 71.18%
DPS 5.00 2.00 8.00 5.10 3.40 1.70 9.50 -34.78%
NAPS 0.60 0.58 0.54 0.55 0.57 0.66 0.66 -6.15%
Adjusted Per Share Value based on latest NOSH - 402,229
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 39.99 19.39 69.56 53.18 36.33 18.37 87.37 -40.58%
EPS 5.27 2.51 5.76 4.74 3.31 1.88 1.94 94.56%
DPS 4.08 1.62 6.51 4.15 2.76 1.13 6.32 -25.28%
NAPS 0.4891 0.4708 0.4393 0.4474 0.4633 0.4395 0.4393 7.41%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.11 1.53 1.27 1.38 1.56 1.77 1.41 -
P/RPS 4.30 6.41 1.49 2.11 3.49 6.42 1.07 152.55%
P/EPS 32.62 49.56 17.93 23.67 38.35 62.67 48.33 -23.03%
EY 3.07 2.02 5.58 4.22 2.61 1.60 2.07 30.01%
DY 2.37 1.31 6.30 3.70 2.18 0.96 6.74 -50.14%
P/NAPS 3.52 2.64 2.35 2.51 2.74 2.68 2.14 39.30%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 27/08/19 28/05/19 26/02/19 27/11/18 28/08/18 25/05/18 -
Price 2.34 1.96 1.34 1.42 1.37 1.54 1.51 -
P/RPS 4.77 8.21 1.57 2.17 3.07 5.58 1.15 157.93%
P/EPS 36.18 63.49 18.92 24.36 33.68 54.52 51.76 -21.22%
EY 2.76 1.58 5.29 4.11 2.97 1.83 1.93 26.90%
DY 2.14 1.02 5.97 3.59 2.48 1.10 6.29 -51.23%
P/NAPS 3.90 3.38 2.48 2.58 2.40 2.33 2.29 42.56%

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