[PWROOT] YoY Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -71.42%
YoY- -81.29%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 424,816 449,652 448,328 298,716 335,668 376,912 356,984 2.93%
PBT 36,492 74,668 73,764 12,868 54,324 53,568 43,216 -2.77%
Tax -6,524 -12,728 -12,444 -4,692 -11,368 -4,348 -6,172 0.92%
NP 29,968 61,940 61,320 8,176 42,956 49,220 37,044 -3.46%
-
NP to SH 29,188 61,144 61,056 8,032 42,928 48,712 36,560 -3.68%
-
Tax Rate 17.88% 17.05% 16.87% 36.46% 20.93% 8.12% 14.28% -
Total Cost 394,848 387,712 387,008 290,540 292,712 327,692 319,940 3.56%
-
Net Worth 345,035 325,225 262,924 266,622 254,399 228,801 213,576 8.31%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 22,082 43,949 50,080 8,464 41,032 31,558 22,004 0.05%
Div Payout % 75.66% 71.88% 82.02% 105.38% 95.58% 64.79% 60.19% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 345,035 325,225 262,924 266,622 254,399 228,801 213,576 8.31%
NOSH 485,944 479,115 437,578 425,017 417,155 402,822 330,359 6.63%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 7.05% 13.78% 13.68% 2.74% 12.80% 13.06% 10.38% -
ROE 8.46% 18.80% 23.22% 3.01% 16.87% 21.29% 17.12% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 92.34 102.31 107.42 70.58 81.81 95.55 110.32 -2.91%
EPS 6.40 14.00 14.80 2.00 10.40 12.40 11.20 -8.89%
DPS 4.80 10.00 12.00 2.00 10.00 8.00 6.80 -5.63%
NAPS 0.75 0.74 0.63 0.63 0.62 0.58 0.66 2.15%
Adjusted Per Share Value based on latest NOSH - 425,017
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 87.42 92.53 92.26 61.47 69.08 77.56 73.46 2.93%
EPS 6.01 12.58 12.56 1.65 8.83 10.02 7.52 -3.66%
DPS 4.54 9.04 10.31 1.74 8.44 6.49 4.53 0.03%
NAPS 0.71 0.6693 0.5411 0.5487 0.5235 0.4708 0.4395 8.31%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.57 2.07 1.67 1.32 2.25 1.53 1.77 -
P/RPS 1.70 2.02 1.55 1.87 2.75 1.60 1.60 1.01%
P/EPS 24.75 14.88 11.42 69.55 21.51 12.39 15.67 7.90%
EY 4.04 6.72 8.76 1.44 4.65 8.07 6.38 -7.32%
DY 3.06 4.83 7.19 1.52 4.44 5.23 3.84 -3.71%
P/NAPS 2.09 2.80 2.65 2.10 3.63 2.64 2.68 -4.05%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 28/08/23 29/08/22 27/08/21 26/08/20 27/08/19 28/08/18 -
Price 1.53 2.14 1.88 1.35 2.20 1.96 1.54 -
P/RPS 1.66 2.09 1.75 1.91 2.69 2.05 1.40 2.87%
P/EPS 24.12 15.38 12.85 71.13 21.03 15.87 13.63 9.97%
EY 4.15 6.50 7.78 1.41 4.76 6.30 7.34 -9.05%
DY 3.14 4.67 6.38 1.48 4.55 4.08 4.42 -5.53%
P/NAPS 2.04 2.89 2.98 2.14 3.55 3.38 2.33 -2.18%

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