[PWROOT] QoQ TTM Result on 30-Sep-2020 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -9.99%
YoY- 19.67%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 299,984 309,222 334,600 355,369 375,788 386,099 375,299 -13.88%
PBT 24,282 34,646 50,162 58,487 62,972 62,783 55,250 -42.22%
Tax -4,894 -6,563 -11,338 -13,458 -12,871 -11,116 -11,212 -42.48%
NP 19,388 28,083 38,824 45,029 50,101 51,667 44,038 -42.15%
-
NP to SH 19,378 28,102 38,907 44,943 49,930 51,376 43,663 -41.84%
-
Tax Rate 20.15% 18.94% 22.60% 23.01% 20.44% 17.71% 20.29% -
Total Cost 280,596 281,139 295,776 310,340 325,687 334,432 331,261 -10.48%
-
Net Worth 266,622 266,221 269,864 268,236 254,399 253,242 267,070 -0.11%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 18,936 27,078 41,303 49,141 52,642 50,273 45,400 -44.20%
Div Payout % 97.72% 96.36% 106.16% 109.34% 105.43% 97.85% 103.98% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 266,622 266,221 269,864 268,236 254,399 253,242 267,070 -0.11%
NOSH 425,017 424,133 424,012 421,827 417,155 410,567 408,814 2.62%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 6.46% 9.08% 11.60% 12.67% 13.33% 13.38% 11.73% -
ROE 7.27% 10.56% 14.42% 16.76% 19.63% 20.29% 16.35% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 70.88 73.18 79.35 84.79 91.58 94.53 92.75 -16.42%
EPS 4.58 6.65 9.23 10.72 12.17 12.58 10.79 -43.54%
DPS 4.50 6.41 9.80 11.72 12.83 12.31 11.22 -45.64%
NAPS 0.63 0.63 0.64 0.64 0.62 0.62 0.66 -3.05%
Adjusted Per Share Value based on latest NOSH - 421,827
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 61.73 63.63 68.86 73.13 77.33 79.45 77.23 -13.88%
EPS 3.99 5.78 8.01 9.25 10.27 10.57 8.99 -41.84%
DPS 3.90 5.57 8.50 10.11 10.83 10.35 9.34 -44.16%
NAPS 0.5487 0.5478 0.5553 0.552 0.5235 0.5211 0.5496 -0.10%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.32 1.72 1.97 2.11 2.25 1.90 2.40 -
P/RPS 1.86 2.35 2.48 2.49 2.46 2.01 2.59 -19.82%
P/EPS 28.83 25.86 21.35 19.68 18.49 15.11 22.24 18.90%
EY 3.47 3.87 4.68 5.08 5.41 6.62 4.50 -15.92%
DY 3.41 3.73 4.97 5.56 5.70 6.48 4.67 -18.92%
P/NAPS 2.10 2.73 3.08 3.30 3.63 3.06 3.64 -30.72%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 28/05/21 25/02/21 26/11/20 26/08/20 28/05/20 27/02/20 -
Price 1.35 1.69 1.76 2.20 2.20 2.24 2.30 -
P/RPS 1.90 2.31 2.22 2.59 2.40 2.37 2.48 -16.28%
P/EPS 29.48 25.41 19.07 20.52 18.08 17.81 21.32 24.14%
EY 3.39 3.94 5.24 4.87 5.53 5.62 4.69 -19.47%
DY 3.33 3.79 5.57 5.33 5.83 5.49 4.88 -22.50%
P/NAPS 2.14 2.68 2.75 3.44 3.55 3.61 3.48 -27.70%

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