[PWROOT] YoY Annualized Quarter Result on 30-Jun-2019 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 73.92%
YoY- 33.24%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 448,328 298,716 335,668 376,912 356,984 436,904 420,300 1.08%
PBT 73,764 12,868 54,324 53,568 43,216 12,648 45,824 8.25%
Tax -12,444 -4,692 -11,368 -4,348 -6,172 -296 -4,484 18.53%
NP 61,320 8,176 42,956 49,220 37,044 12,352 41,340 6.78%
-
NP to SH 61,056 8,032 42,928 48,712 36,560 11,288 37,616 8.40%
-
Tax Rate 16.87% 36.46% 20.93% 8.12% 14.28% 2.34% 9.79% -
Total Cost 387,008 290,540 292,712 327,692 319,940 424,552 378,960 0.35%
-
Net Worth 262,924 266,622 254,399 228,801 213,576 241,437 236,616 1.77%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 50,080 8,464 41,032 31,558 22,004 50,168 30,335 8.71%
Div Payout % 82.02% 105.38% 95.58% 64.79% 60.19% 444.44% 80.65% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 262,924 266,622 254,399 228,801 213,576 241,437 236,616 1.77%
NOSH 437,578 425,017 417,155 402,822 330,359 313,555 303,354 6.29%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 13.68% 2.74% 12.80% 13.06% 10.38% 2.83% 9.84% -
ROE 23.22% 3.01% 16.87% 21.29% 17.12% 4.68% 15.90% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 107.42 70.58 81.81 95.55 110.32 139.34 138.55 -4.15%
EPS 14.80 2.00 10.40 12.40 11.20 3.60 12.40 2.99%
DPS 12.00 2.00 10.00 8.00 6.80 16.00 10.00 3.08%
NAPS 0.63 0.63 0.62 0.58 0.66 0.77 0.78 -3.49%
Adjusted Per Share Value based on latest NOSH - 402,822
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 92.26 61.47 69.08 77.56 73.46 89.91 86.49 1.08%
EPS 12.56 1.65 8.83 10.02 7.52 2.32 7.74 8.39%
DPS 10.31 1.74 8.44 6.49 4.53 10.32 6.24 8.72%
NAPS 0.5411 0.5487 0.5235 0.4708 0.4395 0.4968 0.4869 1.77%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.67 1.32 2.25 1.53 1.77 2.39 2.75 -
P/RPS 1.55 1.87 2.75 1.60 1.60 1.72 1.98 -3.99%
P/EPS 11.42 69.55 21.51 12.39 15.67 66.39 22.18 -10.46%
EY 8.76 1.44 4.65 8.07 6.38 1.51 4.51 11.69%
DY 7.19 1.52 4.44 5.23 3.84 6.69 3.64 12.00%
P/NAPS 2.65 2.10 3.63 2.64 2.68 3.10 3.53 -4.66%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 27/08/21 26/08/20 27/08/19 28/08/18 29/08/17 30/08/16 -
Price 1.88 1.35 2.20 1.96 1.54 2.05 2.01 -
P/RPS 1.75 1.91 2.69 2.05 1.40 1.47 1.45 3.18%
P/EPS 12.85 71.13 21.03 15.87 13.63 56.94 16.21 -3.79%
EY 7.78 1.41 4.76 6.30 7.34 1.76 6.17 3.93%
DY 6.38 1.48 4.55 4.08 4.42 7.80 4.98 4.21%
P/NAPS 2.98 2.14 3.55 3.38 2.33 2.66 2.58 2.43%

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