[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
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 155,511 74,679 309,221 244,196 163,592 83,917 386,099 -45.43%
PBT 10,167 3,217 34,646 33,477 25,311 13,581 62,783 -70.25%
Tax -2,481 -1,173 -6,563 -7,098 -6,100 -2,842 -11,116 -63.17%
NP 7,686 2,044 28,083 26,379 19,211 10,739 51,667 -71.89%
-
NP to SH 7,606 2,008 28,102 26,233 19,185 10,732 51,376 -71.98%
-
Tax Rate 24.40% 36.46% 18.94% 21.20% 24.10% 20.93% 17.71% -
Total Cost 147,825 72,635 281,138 217,817 144,381 73,178 334,432 -41.94%
-
Net Worth 268,185 266,622 266,221 269,864 268,236 254,399 253,242 3.89%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 7,236 2,116 27,467 25,299 18,860 10,258 51,056 -72.78%
Div Payout % 95.15% 105.38% 97.74% 96.44% 98.31% 95.58% 99.38% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 268,185 266,622 266,221 269,864 268,236 254,399 253,242 3.89%
NOSH 428,041 425,017 424,133 424,012 421,827 417,155 410,567 2.81%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.94% 2.74% 9.08% 10.80% 11.74% 12.80% 13.38% -
ROE 2.84% 0.75% 10.56% 9.72% 7.15% 4.22% 20.29% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.53 17.65 73.18 57.91 39.03 20.45 94.53 -46.91%
EPS 1.80 0.50 6.70 6.30 4.60 2.60 12.80 -72.92%
DPS 1.70 0.50 6.50 6.00 4.50 2.50 12.50 -73.52%
NAPS 0.63 0.63 0.63 0.64 0.64 0.62 0.62 1.07%
Adjusted Per Share Value based on latest NOSH - 424,012
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 32.00 15.37 63.63 50.25 33.66 17.27 79.45 -45.43%
EPS 1.57 0.41 5.78 5.40 3.95 2.21 10.57 -71.92%
DPS 1.49 0.44 5.65 5.21 3.88 2.11 10.51 -72.77%
NAPS 0.5519 0.5487 0.5478 0.5553 0.552 0.5235 0.5211 3.89%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
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%
P/EPS 75.00 278.21 25.86 31.67 46.10 86.03 15.11 190.69%
EY 1.33 0.36 3.87 3.16 2.17 1.16 6.62 -65.66%
DY 1.27 0.38 3.78 3.05 2.13 1.11 6.58 -66.56%
P/NAPS 2.13 2.10 2.73 3.08 3.30 3.63 3.06 -21.44%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
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%
P/EPS 77.24 284.53 25.41 28.29 48.06 84.11 17.81 165.70%
EY 1.29 0.35 3.94 3.53 2.08 1.19 5.62 -62.47%
DY 1.23 0.37 3.85 3.41 2.05 1.14 5.58 -63.47%
P/NAPS 2.19 2.14 2.68 2.75 3.44 3.55 3.61 -28.31%

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