[PWROOT] QoQ Quarter Result on 30-Jun-2019 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 145.47%
YoY- 33.24%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 90,403 101,373 100,095 94,228 79,603 81,870 87,293 2.35%
PBT 16,685 16,491 16,215 13,392 9,152 8,206 8,916 51.80%
Tax -4,240 -3,118 -2,671 -1,087 -4,336 -1,168 -1,900 70.68%
NP 12,445 13,373 13,544 12,305 4,816 7,038 7,016 46.48%
-
NP to SH 12,674 13,084 13,440 12,178 4,961 6,977 6,930 49.49%
-
Tax Rate 25.41% 18.91% 16.47% 8.12% 47.38% 14.23% 21.31% -
Total Cost 77,958 88,000 86,551 81,923 74,787 74,832 80,277 -1.93%
-
Net Worth 253,242 267,070 237,658 228,801 213,491 217,433 225,153 8.14%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 16,338 14,162 11,882 7,889 11,465 6,720 6,715 80.80%
Div Payout % 128.91% 108.25% 88.41% 64.79% 231.11% 96.33% 96.90% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 253,242 267,070 237,658 228,801 213,491 217,433 225,153 8.14%
NOSH 410,567 408,814 403,896 402,822 402,348 402,229 401,929 1.42%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 13.77% 13.19% 13.53% 13.06% 6.05% 8.60% 8.04% -
ROE 5.00% 4.90% 5.66% 5.32% 2.32% 3.21% 3.08% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 22.13 25.05 25.27 23.89 20.13 20.71 22.10 0.09%
EPS 3.10 3.20 3.40 3.10 1.30 1.80 1.80 43.63%
DPS 4.00 3.50 3.00 2.00 2.90 1.70 1.70 76.81%
NAPS 0.62 0.66 0.60 0.58 0.54 0.55 0.57 5.76%
Adjusted Per Share Value based on latest NOSH - 402,822
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 18.60 20.86 20.60 19.39 16.38 16.85 17.96 2.35%
EPS 2.61 2.69 2.77 2.51 1.02 1.44 1.43 49.29%
DPS 3.36 2.91 2.45 1.62 2.36 1.38 1.38 80.88%
NAPS 0.5211 0.5496 0.4891 0.4708 0.4393 0.4474 0.4633 8.14%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.90 2.40 2.11 1.53 1.27 1.38 1.56 -
P/RPS 8.58 9.58 8.35 6.41 6.31 6.66 7.06 13.86%
P/EPS 61.23 74.23 62.19 49.56 101.21 78.19 88.92 -22.00%
EY 1.63 1.35 1.61 2.02 0.99 1.28 1.12 28.39%
DY 2.11 1.46 1.42 1.31 2.28 1.23 1.09 55.26%
P/NAPS 3.06 3.64 3.52 2.64 2.35 2.51 2.74 7.63%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 28/05/20 27/02/20 25/11/19 27/08/19 28/05/19 26/02/19 27/11/18 -
Price 2.24 2.30 2.34 1.96 1.34 1.42 1.37 -
P/RPS 10.12 9.18 9.26 8.21 6.66 6.86 6.20 38.58%
P/EPS 72.19 71.13 68.96 63.49 106.79 80.46 78.09 -5.09%
EY 1.39 1.41 1.45 1.58 0.94 1.24 1.28 5.64%
DY 1.79 1.52 1.28 1.02 2.16 1.20 1.24 27.69%
P/NAPS 3.61 3.48 3.90 3.38 2.48 2.58 2.40 31.24%

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