[PWROOT] QoQ TTM 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- -13.43%

YoY- -10.89%

Quarter Report

Explanatory notes Q3 FY 2021.pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
TTM Result
Revenue	301,140	299,984	309,222	334,600	355,369	375,788	386,099	-15.25%
YoY %	0.39%	-2.99%	-7.58%	-5.84%	-5.43%	-2.67%	-	-
Horiz. %	78.00%	77.70%	80.09%	86.66%	92.04%	97.33%	100.00%	-
PBT	19,502	24,282	34,646	50,162	58,487	62,972	62,783	-54.10%
YoY %	-19.69%	-29.91%	-30.93%	-14.23%	-7.12%	0.30%	-	-
Horiz. %	31.06%	38.68%	55.18%	79.90%	93.16%	100.30%	100.00%	-
Tax	-2,944	-4,894	-6,563	-11,338	-13,458	-12,871	-11,116	-58.72%
YoY %	39.84%	25.43%	42.12%	15.75%	-4.56%	-15.79%	-	-
Horiz. %	26.48%	44.03%	59.04%	102.00%	121.07%	115.79%	100.00%	-
NP	16,558	19,388	28,083	38,824	45,029	50,101	51,667	-53.13%
YoY %	-14.60%	-30.96%	-27.67%	-13.78%	-10.12%	-3.03%	-	-
Horiz. %	32.05%	37.52%	54.35%	75.14%	87.15%	96.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,523	19,378	28,102	38,907	44,943	49,930	51,376	-53.02%
YoY %	-14.73%	-31.04%	-27.77%	-13.43%	-9.99%	-2.81%	-	-
Horiz. %	32.16%	37.72%	54.70%	75.73%	87.48%	97.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.10%	20.15%	18.94%	22.60%	23.01%	20.44%	17.71%	-
YoY %	-25.06%	6.39%	-16.19%	-1.78%	12.57%	15.42%	-	-
Horiz. %	85.26%	113.78%	106.95%	127.61%	129.93%	115.42%	100.00%	-
Total Cost	284,582	280,596	281,139	295,776	310,340	325,687	334,432	-10.19%
YoY %	1.42%	-0.19%	-4.95%	-4.69%	-4.71%	-2.61%	-	-
Horiz. %	85.09%	83.90%	84.06%	88.44%	92.80%	97.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	268,185	266,622	266,221	269,864	268,236	254,399	253,242	3.89%
YoY %	0.59%	0.15%	-1.35%	0.61%	5.44%	0.46%	-	-
Horiz. %	105.90%	105.28%	105.13%	106.56%	105.92%	100.46%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	15,662	18,936	27,078	41,303	49,141	52,642	50,273	-54.01%
YoY %	-17.29%	-30.07%	-34.44%	-15.95%	-6.65%	4.71%	-	-
Horiz. %	31.15%	37.67%	53.86%	82.16%	97.75%	104.71%	100.00%	-
Div Payout %	94.79%	97.72%	96.36%	106.16%	109.34%	105.43%	97.85%	-
YoY %	-3.00%	1.41%	-9.23%	-2.91%	3.71%	7.75%	-	-
Horiz. %	96.87%	99.87%	98.48%	108.49%	111.74%	107.75%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
Net Worth	268,185	266,622	266,221	269,864	268,236	254,399	253,242	3.89%
YoY %	0.59%	0.15%	-1.35%	0.61%	5.44%	0.46%	-	-
Horiz. %	105.90%	105.28%	105.13%	106.56%	105.92%	100.46%	100.00%	-
NOSH	428,041	425,017	424,133	424,012	421,827	417,155	410,567	2.81%
YoY %	0.71%	0.21%	0.03%	0.52%	1.12%	1.60%	-	-
Horiz. %	104.26%	103.52%	103.30%	103.27%	102.74%	101.60%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	5.50%	6.46%	9.08%	11.60%	12.67%	13.33%	13.38%	-
YoY %	-14.86%	-28.85%	-21.72%	-8.45%	-4.95%	-0.37%	-	-
Horiz. %	41.11%	48.28%	67.86%	86.70%	94.69%	99.63%	100.00%	-
ROE	6.16%	7.27%	10.56%	14.42%	16.76%	19.63%	20.29%	-
YoY %	-15.27%	-31.16%	-26.77%	-13.96%	-14.62%	-3.25%	-	-
Horiz. %	30.36%	35.83%	52.05%	71.07%	82.60%	96.75%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	70.74	70.88	73.18	79.35	84.79	91.58	94.53	-17.55%
YoY %	-0.20%	-3.14%	-7.78%	-6.42%	-7.41%	-3.12%	-	-
Horiz. %	74.83%	74.98%	77.41%	83.94%	89.70%	96.88%	100.00%	-
EPS	3.88	4.58	6.65	9.23	10.72	12.17	12.58	-54.31%
YoY %	-15.28%	-31.13%	-27.95%	-13.90%	-11.91%	-3.26%	-	-
Horiz. %	30.84%	36.41%	52.86%	73.37%	85.21%	96.74%	100.00%	-
DPS	3.70	4.50	6.41	9.80	11.72	12.83	12.31	-55.09%
YoY %	-17.78%	-29.80%	-34.59%	-16.38%	-8.65%	4.22%	-	-
Horiz. %	30.06%	36.56%	52.07%	79.61%	95.21%	104.22%	100.00%	-
NAPS	0.63	0.63	0.63	0.64	0.64	0.62	0.62	1.07%
YoY %	0.00%	0.00%	-1.56%	0.00%	3.23%	0.00%	-	-
Horiz. %	101.61%	101.61%	101.61%	103.23%	103.23%	100.00%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 424,012
RPS	61.97	61.73	63.63	68.86	73.13	77.33	79.45	-15.25%
YoY %	0.39%	-2.99%	-7.60%	-5.84%	-5.43%	-2.67%	-	-
Horiz. %	78.00%	77.70%	80.09%	86.67%	92.05%	97.33%	100.00%	-
EPS	3.40	3.99	5.78	8.01	9.25	10.27	10.57	-53.02%
YoY %	-14.79%	-30.97%	-27.84%	-13.41%	-9.93%	-2.84%	-	-
Horiz. %	32.17%	37.75%	54.68%	75.78%	87.51%	97.16%	100.00%	-
DPS	3.22	3.90	5.57	8.50	10.11	10.83	10.35	-54.05%
YoY %	-17.44%	-29.98%	-34.47%	-15.92%	-6.65%	4.64%	-	-
Horiz. %	31.11%	37.68%	53.82%	82.13%	97.68%	104.64%	100.00%	-
NAPS	0.5519	0.5487	0.5478	0.5553	0.552	0.5235	0.5211	3.89%
YoY %	0.58%	0.16%	-1.35%	0.60%	5.44%	0.46%	-	-
Horiz. %	105.91%	105.30%	105.12%	106.56%	105.93%	100.46%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
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	1.89	1.86	2.35	2.48	2.49	2.46	2.01	-4.01%
YoY %	1.61%	-20.85%	-5.24%	-0.40%	1.22%	22.39%	-	-
Horiz. %	94.03%	92.54%	116.92%	123.38%	123.88%	122.39%	100.00%	-
P/EPS	34.52	28.83	25.86	21.35	19.68	18.49	15.11	73.37%
YoY %	19.74%	11.48%	21.12%	8.49%	6.44%	22.37%	-	-
Horiz. %	228.46%	190.80%	171.14%	141.30%	130.24%	122.37%	100.00%	-
EY	2.90	3.47	3.87	4.68	5.08	5.41	6.62	-42.29%
YoY %	-16.43%	-10.34%	-17.31%	-7.87%	-6.10%	-18.28%	-	-
Horiz. %	43.81%	52.42%	58.46%	70.69%	76.74%	81.72%	100.00%	-
DY	2.76	3.41	3.73	4.97	5.56	5.70	6.48	-43.36%
YoY %	-19.06%	-8.58%	-24.95%	-10.61%	-2.46%	-12.04%	-	-
Horiz. %	42.59%	52.62%	57.56%	76.70%	85.80%	87.96%	100.00%	-
P/NAPS	2.13	2.10	2.73	3.08	3.30	3.63	3.06	-21.44%
YoY %	1.43%	-23.08%	-11.36%	-6.67%	-9.09%	18.63%	-	-
Horiz. %	69.61%	68.63%	89.22%	100.65%	107.84%	118.63%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
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	1.95	1.90	2.31	2.22	2.59	2.40	2.37	-12.18%
YoY %	2.63%	-17.75%	4.05%	-14.29%	7.92%	1.27%	-	-
Horiz. %	82.28%	80.17%	97.47%	93.67%	109.28%	101.27%	100.00%	-
P/EPS	35.55	29.48	25.41	19.07	20.52	18.08	17.81	58.46%
YoY %	20.59%	16.02%	33.25%	-7.07%	13.50%	1.52%	-	-
Horiz. %	199.61%	165.52%	142.67%	107.07%	115.22%	101.52%	100.00%	-
EY	2.81	3.39	3.94	5.24	4.87	5.53	5.62	-36.97%
YoY %	-17.11%	-13.96%	-24.81%	7.60%	-11.93%	-1.60%	-	-
Horiz. %	50.00%	60.32%	70.11%	93.24%	86.65%	98.40%	100.00%	-
DY	2.68	3.33	3.79	5.57	5.33	5.83	5.49	-37.97%
YoY %	-19.52%	-12.14%	-31.96%	4.50%	-8.58%	6.19%	-	-
Horiz. %	48.82%	60.66%	69.03%	101.46%	97.09%	106.19%	100.00%	-
P/NAPS	2.19	2.14	2.68	2.75	3.44	3.55	3.61	-28.31%
YoY %	2.34%	-20.15%	-2.55%	-20.06%	-3.10%	-1.66%	-	-
Horiz. %	60.66%	59.28%	74.24%	76.18%	95.29%	98.34%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos