[PWROOT] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

25-Feb-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

31-Dec-2020 [#3]

Profit Trend

QoQ- 36.74%

YoY- -32.22%

Quarter Report

Explanatory notes Q3 FY 2021.pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Cumulative Result
Revenue	155,511	74,679	309,221	244,196	163,592	83,917	386,099	-45.43%
YoY %	108.24%	-75.85%	26.63%	49.27%	94.95%	-78.27%	-	-
Horiz. %	40.28%	19.34%	80.09%	63.25%	42.37%	21.73%	100.00%	-
PBT	10,167	3,217	34,646	33,477	25,311	13,581	62,783	-70.25%
YoY %	216.04%	-90.71%	3.49%	32.26%	86.37%	-78.37%	-	-
Horiz. %	16.19%	5.12%	55.18%	53.32%	40.32%	21.63%	100.00%	-
Tax	-2,481	-1,173	-6,563	-7,098	-6,100	-2,842	-11,116	-63.17%
YoY %	-111.51%	82.13%	7.54%	-16.36%	-114.64%	74.43%	-	-
Horiz. %	22.32%	10.55%	59.04%	63.85%	54.88%	25.57%	100.00%	-
NP	7,686	2,044	28,083	26,379	19,211	10,739	51,667	-71.89%
YoY %	276.03%	-92.72%	6.46%	37.31%	78.89%	-79.21%	-	-
Horiz. %	14.88%	3.96%	54.35%	51.06%	37.18%	20.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,606	2,008	28,102	26,233	19,185	10,732	51,376	-71.98%
YoY %	278.78%	-92.85%	7.12%	36.74%	78.76%	-79.11%	-	-
Horiz. %	14.80%	3.91%	54.70%	51.06%	37.34%	20.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.40%	36.46%	18.94%	21.20%	24.10%	20.93%	17.71%	-
YoY %	-33.08%	92.50%	-10.66%	-12.03%	15.15%	18.18%	-	-
Horiz. %	137.78%	205.87%	106.95%	119.71%	136.08%	118.18%	100.00%	-
Total Cost	147,825	72,635	281,138	217,817	144,381	73,178	334,432	-41.94%
YoY %	103.52%	-74.16%	29.07%	50.86%	97.30%	-78.12%	-	-
Horiz. %	44.20%	21.72%	84.06%	65.13%	43.17%	21.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	268,185	266,622	266,221	269,864	268,236	254,399	253,242	3.89%
YoY %	0.59%	0.15%	-1.35%	0.61%	5.44%	0.46%	-	-
Horiz. %	105.90%	105.28%	105.13%	106.56%	105.92%	100.46%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	7,236	2,116	27,467	25,299	18,860	10,258	51,056	-72.78%
YoY %	241.97%	-92.30%	8.57%	34.14%	83.86%	-79.91%	-	-
Horiz. %	14.17%	4.14%	53.80%	49.55%	36.94%	20.09%	100.00%	-
Div Payout %	95.15%	105.38%	97.74%	96.44%	98.31%	95.58%	99.38%	-
YoY %	-9.71%	7.82%	1.35%	-1.90%	2.86%	-3.82%	-	-
Horiz. %	95.74%	106.04%	98.35%	97.04%	98.92%	96.18%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
Net Worth	268,185	266,622	266,221	269,864	268,236	254,399	253,242	3.89%
YoY %	0.59%	0.15%	-1.35%	0.61%	5.44%	0.46%	-	-
Horiz. %	105.90%	105.28%	105.13%	106.56%	105.92%	100.46%	100.00%	-
NOSH	428,041	425,017	424,133	424,012	421,827	417,155	410,567	2.81%
YoY %	0.71%	0.21%	0.03%	0.52%	1.12%	1.60%	-	-
Horiz. %	104.26%	103.52%	103.30%	103.27%	102.74%	101.60%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	4.94%	2.74%	9.08%	10.80%	11.74%	12.80%	13.38%	-
YoY %	80.29%	-69.82%	-15.93%	-8.01%	-8.28%	-4.33%	-	-
Horiz. %	36.92%	20.48%	67.86%	80.72%	87.74%	95.67%	100.00%	-
ROE	2.84%	0.75%	10.56%	9.72%	7.15%	4.22%	20.29%	-
YoY %	278.67%	-92.90%	8.64%	35.94%	69.43%	-79.20%	-	-
Horiz. %	14.00%	3.70%	52.05%	47.91%	35.24%	20.80%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	36.53	17.65	73.18	57.91	39.03	20.45	94.53	-46.91%
YoY %	106.97%	-75.88%	26.37%	48.37%	90.86%	-78.37%	-	-
Horiz. %	38.64%	18.67%	77.41%	61.26%	41.29%	21.63%	100.00%	-
EPS	1.80	0.50	6.70	6.30	4.60	2.60	12.80	-72.92%
YoY %	260.00%	-92.54%	6.35%	36.96%	76.92%	-79.69%	-	-
Horiz. %	14.06%	3.91%	52.34%	49.22%	35.94%	20.31%	100.00%	-
DPS	1.70	0.50	6.50	6.00	4.50	2.50	12.50	-73.52%
YoY %	240.00%	-92.31%	8.33%	33.33%	80.00%	-80.00%	-	-
Horiz. %	13.60%	4.00%	52.00%	48.00%	36.00%	20.00%	100.00%	-
NAPS	0.63	0.63	0.63	0.64	0.64	0.62	0.62	1.07%
YoY %	0.00%	0.00%	-1.56%	0.00%	3.23%	0.00%	-	-
Horiz. %	101.61%	101.61%	101.61%	103.23%	103.23%	100.00%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 424,012
RPS	32.00	15.37	63.63	50.25	33.66	17.27	79.45	-45.43%
YoY %	108.20%	-75.84%	26.63%	49.29%	94.90%	-78.26%	-	-
Horiz. %	40.28%	19.35%	80.09%	63.25%	42.37%	21.74%	100.00%	-
EPS	1.57	0.41	5.78	5.40	3.95	2.21	10.57	-71.92%
YoY %	282.93%	-92.91%	7.04%	36.71%	78.73%	-79.09%	-	-
Horiz. %	14.85%	3.88%	54.68%	51.09%	37.37%	20.91%	100.00%	-
DPS	1.49	0.44	5.65	5.21	3.88	2.11	10.51	-72.77%
YoY %	238.64%	-92.21%	8.45%	34.28%	83.89%	-79.92%	-	-
Horiz. %	14.18%	4.19%	53.76%	49.57%	36.92%	20.08%	100.00%	-
NAPS	0.5519	0.5487	0.5478	0.5553	0.552	0.5235	0.5211	3.89%
YoY %	0.58%	0.16%	-1.35%	0.60%	5.44%	0.46%	-	-
Horiz. %	105.91%	105.30%	105.12%	106.56%	105.93%	100.46%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	-
Price	1.34	1.32	1.72	1.97	2.11	2.25	1.90	-
P/RPS	3.67	7.48	2.35	3.40	5.41	11.00	2.01	49.33%
YoY %	-50.94%	218.30%	-30.88%	-37.15%	-50.82%	447.26%	-	-
Horiz. %	182.59%	372.14%	116.92%	169.15%	269.15%	547.26%	100.00%	-
P/EPS	75.00	278.21	25.86	31.67	46.10	86.03	15.11	190.69%
YoY %	-73.04%	975.83%	-18.35%	-31.30%	-46.41%	469.36%	-	-
Horiz. %	496.36%	1,841.23%	171.14%	209.60%	305.10%	569.36%	100.00%	-
EY	1.33	0.36	3.87	3.16	2.17	1.16	6.62	-65.66%
YoY %	269.44%	-90.70%	22.47%	45.62%	87.07%	-82.48%	-	-
Horiz. %	20.09%	5.44%	58.46%	47.73%	32.78%	17.52%	100.00%	-
DY	1.27	0.38	3.78	3.05	2.13	1.11	6.58	-66.56%
YoY %	234.21%	-89.95%	23.93%	43.19%	91.89%	-83.13%	-	-
Horiz. %	19.30%	5.78%	57.45%	46.35%	32.37%	16.87%	100.00%	-
P/NAPS	2.13	2.10	2.73	3.08	3.30	3.63	3.06	-21.44%
YoY %	1.43%	-23.08%	-11.36%	-6.67%	-9.09%	18.63%	-	-
Horiz. %	69.61%	68.63%	89.22%	100.65%	107.84%	118.63%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
Date	23/11/21	27/08/21	28/05/21	25/02/21	26/11/20	26/08/20	28/05/20	-
Price	1.38	1.35	1.69	1.76	2.20	2.20	2.24	-
P/RPS	3.78	7.65	2.31	3.04	5.64	10.76	2.37	36.47%
YoY %	-50.59%	231.17%	-24.01%	-46.10%	-47.58%	354.01%	-	-
Horiz. %	159.49%	322.78%	97.47%	128.27%	237.97%	454.01%	100.00%	-
P/EPS	77.24	284.53	25.41	28.29	48.06	84.11	17.81	165.70%
YoY %	-72.85%	1,019.76%	-10.18%	-41.14%	-42.86%	372.26%	-	-
Horiz. %	433.69%	1,597.59%	142.67%	158.84%	269.85%	472.26%	100.00%	-
EY	1.29	0.35	3.94	3.53	2.08	1.19	5.62	-62.47%
YoY %	268.57%	-91.12%	11.61%	69.71%	74.79%	-78.83%	-	-
Horiz. %	22.95%	6.23%	70.11%	62.81%	37.01%	21.17%	100.00%	-
DY	1.23	0.37	3.85	3.41	2.05	1.14	5.58	-63.47%
YoY %	232.43%	-90.39%	12.90%	66.34%	79.82%	-79.57%	-	-
Horiz. %	22.04%	6.63%	69.00%	61.11%	36.74%	20.43%	100.00%	-
P/NAPS	2.19	2.14	2.68	2.75	3.44	3.55	3.61	-28.31%
YoY %	2.34%	-20.15%	-2.55%	-20.06%	-3.10%	-1.66%	-	-
Horiz. %	60.66%	59.28%	74.24%	76.18%	95.29%	98.34%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos