[PWROOT] QoQ TTM 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- -31.04%
YoY- -61.19%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 347,910 316,082 301,140 299,984 309,222 334,600 355,369 -1.40%
PBT 31,994 18,962 19,502 24,282 34,646 50,162 58,487 -33.13%
Tax -5,676 -3,554 -2,944 -4,894 -6,563 -11,338 -13,458 -43.79%
NP 26,318 15,408 16,558 19,388 28,083 38,824 45,029 -30.11%
-
NP to SH 26,200 15,502 16,523 19,378 28,102 38,907 44,943 -30.23%
-
Tax Rate 17.74% 18.74% 15.10% 20.15% 18.94% 22.60% 23.01% -
Total Cost 321,592 300,674 284,582 280,596 281,139 295,776 310,340 2.40%
-
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 22,736 14,382 15,662 18,936 27,078 41,303 49,141 -40.20%
Div Payout % 86.78% 92.78% 94.79% 97.72% 96.36% 106.16% 109.34% -
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 7.56% 4.87% 5.50% 6.46% 9.08% 11.60% 12.67% -
ROE 9.78% 5.95% 6.16% 7.27% 10.56% 14.42% 16.76% -
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 83.10 75.18 70.74 70.88 73.18 79.35 84.79 -1.33%
EPS 6.26 3.69 3.88 4.58 6.65 9.23 10.72 -30.15%
DPS 5.40 3.40 3.70 4.50 6.41 9.80 11.72 -40.37%
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 71.59 65.04 61.97 61.73 63.63 68.86 73.13 -1.41%
EPS 5.39 3.19 3.40 3.99 5.78 8.01 9.25 -30.25%
DPS 4.68 2.96 3.22 3.90 5.57 8.50 10.11 -40.18%
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 1.64 1.77 1.89 1.86 2.35 2.48 2.49 -24.31%
P/EPS 21.73 36.07 34.52 28.83 25.86 21.35 19.68 6.83%
EY 4.60 2.77 2.90 3.47 3.87 4.68 5.08 -6.40%
DY 3.97 2.56 2.76 3.41 3.73 4.97 5.56 -20.12%
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 1.84 1.80 1.95 1.90 2.31 2.22 2.59 -20.39%
P/EPS 24.45 36.62 35.55 29.48 25.41 19.07 20.52 12.40%
EY 4.09 2.73 2.81 3.39 3.94 5.24 4.87 -10.99%
DY 3.53 2.52 2.68 3.33 3.79 5.57 5.33 -24.03%
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