[PWROOT] QoQ TTM Result on 31-Mar-2020 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 17.66%
YoY- 83.43%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 334,600 355,369 375,788 386,099 375,299 355,796 342,994 -1.63%
PBT 50,162 58,487 62,972 62,783 55,250 46,965 39,666 16.85%
Tax -11,338 -13,458 -12,871 -11,116 -11,212 -9,262 -8,491 21.15%
NP 38,824 45,029 50,101 51,667 44,038 37,703 31,175 15.67%
-
NP to SH 38,907 44,943 49,930 51,376 43,663 37,556 31,046 16.15%
-
Tax Rate 22.60% 23.01% 20.44% 17.71% 20.29% 19.72% 21.41% -
Total Cost 295,776 310,340 325,687 334,432 331,261 318,093 311,819 -3.44%
-
Net Worth 269,864 268,236 254,399 253,242 267,070 237,658 228,801 11.57%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 41,303 49,141 52,642 50,273 45,400 37,958 32,790 16.55%
Div Payout % 106.16% 109.34% 105.43% 97.85% 103.98% 101.07% 105.62% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 269,864 268,236 254,399 253,242 267,070 237,658 228,801 11.57%
NOSH 424,012 421,827 417,155 410,567 408,814 403,896 402,822 3.46%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.60% 12.67% 13.33% 13.38% 11.73% 10.60% 9.09% -
ROE 14.42% 16.76% 19.63% 20.29% 16.35% 15.80% 13.57% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 79.35 84.79 91.58 94.53 92.75 89.83 86.95 -5.88%
EPS 9.23 10.72 12.17 12.58 10.79 9.48 7.87 11.15%
DPS 9.80 11.72 12.83 12.31 11.22 9.60 8.30 11.65%
NAPS 0.64 0.64 0.62 0.62 0.66 0.60 0.58 6.75%
Adjusted Per Share Value based on latest NOSH - 410,567
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 68.86 73.13 77.33 79.45 77.23 73.22 70.58 -1.62%
EPS 8.01 9.25 10.27 10.57 8.99 7.73 6.39 16.17%
DPS 8.50 10.11 10.83 10.35 9.34 7.81 6.75 16.53%
NAPS 0.5553 0.552 0.5235 0.5211 0.5496 0.4891 0.4708 11.57%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.97 2.11 2.25 1.90 2.40 2.11 1.53 -
P/RPS 2.48 2.49 2.46 2.01 2.59 2.35 1.76 25.55%
P/EPS 21.35 19.68 18.49 15.11 22.24 22.25 19.44 6.41%
EY 4.68 5.08 5.41 6.62 4.50 4.49 5.14 -6.03%
DY 4.97 5.56 5.70 6.48 4.67 4.55 5.42 -5.58%
P/NAPS 3.08 3.30 3.63 3.06 3.64 3.52 2.64 10.77%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 26/08/20 28/05/20 27/02/20 25/11/19 27/08/19 -
Price 1.76 2.20 2.20 2.24 2.30 2.34 1.96 -
P/RPS 2.22 2.59 2.40 2.37 2.48 2.61 2.25 -0.88%
P/EPS 19.07 20.52 18.08 17.81 21.32 24.68 24.90 -16.22%
EY 5.24 4.87 5.53 5.62 4.69 4.05 4.02 19.23%
DY 5.57 5.33 5.83 5.49 4.88 4.10 4.23 20.03%
P/NAPS 2.75 3.44 3.55 3.61 3.48 3.90 3.38 -12.79%

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