[PWROOT] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -27.77%
YoY- -45.3%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 316,082 301,140 299,984 309,222 334,600 355,369 375,788 -10.86%
PBT 18,962 19,502 24,282 34,646 50,162 58,487 62,972 -54.97%
Tax -3,554 -2,944 -4,894 -6,563 -11,338 -13,458 -12,871 -57.49%
NP 15,408 16,558 19,388 28,083 38,824 45,029 50,101 -54.34%
-
NP to SH 15,502 16,523 19,378 28,102 38,907 44,943 49,930 -54.05%
-
Tax Rate 18.74% 15.10% 20.15% 18.94% 22.60% 23.01% 20.44% -
Total Cost 300,674 284,582 280,596 281,139 295,776 310,340 325,687 -5.17%
-
Net Worth 260,683 268,185 266,622 266,221 269,864 268,236 254,399 1.63%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 14,382 15,662 18,936 27,078 41,303 49,141 52,642 -57.79%
Div Payout % 92.78% 94.79% 97.72% 96.36% 106.16% 109.34% 105.43% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 260,683 268,185 266,622 266,221 269,864 268,236 254,399 1.63%
NOSH 429,009 428,041 425,017 424,133 424,012 421,827 417,155 1.88%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.87% 5.50% 6.46% 9.08% 11.60% 12.67% 13.33% -
ROE 5.95% 6.16% 7.27% 10.56% 14.42% 16.76% 19.63% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 75.18 70.74 70.88 73.18 79.35 84.79 91.58 -12.29%
EPS 3.69 3.88 4.58 6.65 9.23 10.72 12.17 -54.76%
DPS 3.40 3.70 4.50 6.41 9.80 11.72 12.83 -58.64%
NAPS 0.62 0.63 0.63 0.63 0.64 0.64 0.62 0.00%
Adjusted Per Share Value based on latest NOSH - 424,133
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 65.04 61.97 61.73 63.63 68.86 73.13 77.33 -10.86%
EPS 3.19 3.40 3.99 5.78 8.01 9.25 10.27 -54.03%
DPS 2.96 3.22 3.90 5.57 8.50 10.11 10.83 -57.78%
NAPS 0.5364 0.5519 0.5487 0.5478 0.5553 0.552 0.5235 1.63%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.33 1.34 1.32 1.72 1.97 2.11 2.25 -
P/RPS 1.77 1.89 1.86 2.35 2.48 2.49 2.46 -19.65%
P/EPS 36.07 34.52 28.83 25.86 21.35 19.68 18.49 55.93%
EY 2.77 2.90 3.47 3.87 4.68 5.08 5.41 -35.92%
DY 2.56 2.76 3.41 3.73 4.97 5.56 5.70 -41.26%
P/NAPS 2.15 2.13 2.10 2.73 3.08 3.30 3.63 -29.40%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 23/11/21 27/08/21 28/05/21 25/02/21 26/11/20 26/08/20 -
Price 1.35 1.38 1.35 1.69 1.76 2.20 2.20 -
P/RPS 1.80 1.95 1.90 2.31 2.22 2.59 2.40 -17.40%
P/EPS 36.62 35.55 29.48 25.41 19.07 20.52 18.08 59.87%
EY 2.73 2.81 3.39 3.94 5.24 4.87 5.53 -37.45%
DY 2.52 2.68 3.33 3.79 5.57 5.33 5.83 -42.74%
P/NAPS 2.18 2.19 2.14 2.68 2.75 3.44 3.55 -27.68%

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