[PWROOT] QoQ Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 51.07%
YoY- 67.93%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 163,592 83,917 386,099 295,696 194,323 94,228 338,012 -38.27%
PBT 25,311 13,581 62,783 46,098 29,607 13,392 37,078 -22.41%
Tax -6,100 -2,842 -11,116 -6,876 -3,758 -1,087 -8,947 -22.48%
NP 19,211 10,739 51,667 39,222 25,849 12,305 28,131 -22.39%
-
NP to SH 19,185 10,732 51,376 38,702 25,618 12,178 28,008 -22.24%
-
Tax Rate 24.10% 20.93% 17.71% 14.92% 12.69% 8.12% 24.13% -
Total Cost 144,381 73,178 334,432 256,474 168,474 81,923 309,881 -39.81%
-
Net Worth 268,236 254,399 253,242 267,070 237,658 228,801 213,491 16.38%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 18,860 10,258 51,056 34,395 19,804 7,889 31,628 -29.08%
Div Payout % 98.31% 95.58% 99.38% 88.87% 77.31% 64.79% 112.93% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 268,236 254,399 253,242 267,070 237,658 228,801 213,491 16.38%
NOSH 421,827 417,155 410,567 408,814 403,896 402,822 402,348 3.19%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 11.74% 12.80% 13.38% 13.26% 13.30% 13.06% 8.32% -
ROE 7.15% 4.22% 20.29% 14.49% 10.78% 5.32% 13.12% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 39.03 20.45 94.53 73.07 49.06 23.89 85.50 -40.62%
EPS 4.60 2.60 12.80 9.70 6.50 3.10 7.10 -25.06%
DPS 4.50 2.50 12.50 8.50 5.00 2.00 8.00 -31.78%
NAPS 0.64 0.62 0.62 0.66 0.60 0.58 0.54 11.95%
Adjusted Per Share Value based on latest NOSH - 408,814
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 33.66 17.27 79.45 60.85 39.99 19.39 69.56 -38.28%
EPS 3.95 2.21 10.57 7.96 5.27 2.51 5.76 -22.18%
DPS 3.88 2.11 10.51 7.08 4.08 1.62 6.51 -29.11%
NAPS 0.552 0.5235 0.5211 0.5496 0.4891 0.4708 0.4393 16.39%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.11 2.25 1.90 2.40 2.11 1.53 1.27 -
P/RPS 5.41 11.00 2.01 3.28 4.30 6.41 1.49 135.67%
P/EPS 46.10 86.03 15.11 25.09 32.62 49.56 17.93 87.35%
EY 2.17 1.16 6.62 3.99 3.07 2.02 5.58 -46.62%
DY 2.13 1.11 6.58 3.54 2.37 1.31 6.30 -51.37%
P/NAPS 3.30 3.63 3.06 3.64 3.52 2.64 2.35 25.32%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 26/08/20 28/05/20 27/02/20 25/11/19 27/08/19 28/05/19 -
Price 2.20 2.20 2.24 2.30 2.34 1.96 1.34 -
P/RPS 5.64 10.76 2.37 3.15 4.77 8.21 1.57 134.01%
P/EPS 48.06 84.11 17.81 24.05 36.18 63.49 18.92 85.85%
EY 2.08 1.19 5.62 4.16 2.76 1.58 5.29 -46.23%
DY 2.05 1.14 5.58 3.70 2.14 1.02 5.97 -50.86%
P/NAPS 3.44 3.55 3.61 3.48 3.90 3.38 2.48 24.30%

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