[PWROOT] QoQ Quarter Result on 30-Jun-2021 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 7.44%
YoY- -81.29%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 96,853 95,546 80,832 74,679 65,025 80,604 79,676 13.91%
PBT 14,201 7,626 6,950 3,217 1,169 8,166 11,730 13.60%
Tax -1,587 -1,608 -1,308 -1,173 535 -998 -3,258 -38.11%
NP 12,614 6,018 5,642 2,044 1,704 7,168 8,472 30.42%
-
NP to SH 12,567 6,027 5,598 2,008 1,869 7,048 8,453 30.29%
-
Tax Rate 11.18% 21.09% 18.82% 36.46% -45.77% 12.22% 27.77% -
Total Cost 84,239 89,528 75,190 72,635 63,321 73,436 71,204 11.87%
-
Net Worth 267,953 260,683 268,185 266,622 266,221 269,864 268,236 -0.07%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 10,466 5,045 5,108 2,116 2,112 6,324 8,382 15.97%
Div Payout % 83.29% 83.71% 91.25% 105.38% 113.05% 89.74% 99.16% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 267,953 260,683 268,185 266,622 266,221 269,864 268,236 -0.07%
NOSH 429,478 429,009 428,041 425,017 424,133 424,012 421,827 1.20%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 13.02% 6.30% 6.98% 2.74% 2.62% 8.89% 10.63% -
ROE 4.69% 2.31% 2.09% 0.75% 0.70% 2.61% 3.15% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 23.13 22.72 18.99 17.65 15.39 19.12 19.01 13.98%
EPS 3.00 1.40 1.30 0.50 0.40 1.70 2.00 31.06%
DPS 2.50 1.20 1.20 0.50 0.50 1.50 2.00 16.05%
NAPS 0.64 0.62 0.63 0.63 0.63 0.64 0.64 0.00%
Adjusted Per Share Value based on latest NOSH - 425,017
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.93 19.66 16.63 15.37 13.38 16.59 16.40 13.89%
EPS 2.59 1.24 1.15 0.41 0.38 1.45 1.74 30.39%
DPS 2.15 1.04 1.05 0.44 0.43 1.30 1.72 16.05%
NAPS 0.5514 0.5364 0.5519 0.5487 0.5478 0.5553 0.552 -0.07%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.36 1.33 1.34 1.32 1.72 1.97 2.11 -
P/RPS 5.88 5.85 7.06 7.48 11.18 10.31 11.10 -34.55%
P/EPS 45.31 92.78 101.90 278.21 388.89 117.86 104.62 -42.78%
EY 2.21 1.08 0.98 0.36 0.26 0.85 0.96 74.43%
DY 1.84 0.90 0.90 0.38 0.29 0.76 0.95 55.44%
P/NAPS 2.13 2.15 2.13 2.10 2.73 3.08 3.30 -25.33%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 25/02/22 23/11/21 27/08/21 28/05/21 25/02/21 26/11/20 -
Price 1.53 1.35 1.38 1.35 1.69 1.76 2.20 -
P/RPS 6.61 5.94 7.27 7.65 10.98 9.21 11.57 -31.17%
P/EPS 50.97 94.18 104.94 284.53 382.10 105.30 109.08 -39.81%
EY 1.96 1.06 0.95 0.35 0.26 0.95 0.92 65.64%
DY 1.63 0.89 0.87 0.37 0.30 0.85 0.91 47.54%
P/NAPS 2.39 2.18 2.19 2.14 2.68 2.75 3.44 -21.57%

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