[PWROOT] YoY Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -4.39%
YoY- 21.63%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 334,742 325,594 394,261 344,545 458,661 410,274 371,706 -1.72%
PBT 23,724 44,636 61,464 37,234 27,680 54,781 52,706 -12.44%
Tax -5,452 -9,464 -9,168 -6,148 -1,481 -5,456 -806 37.48%
NP 18,272 35,172 52,296 31,086 26,198 49,325 51,900 -15.95%
-
NP to SH 18,177 34,977 51,602 30,729 25,265 45,556 50,053 -15.52%
-
Tax Rate 22.98% 21.20% 14.92% 16.51% 5.35% 9.96% 1.53% -
Total Cost 316,470 290,422 341,965 313,458 432,462 360,949 319,806 -0.17%
-
Net Worth 260,683 269,864 267,070 217,433 229,621 233,120 232,390 1.93%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 16,257 33,733 45,860 26,882 38,809 30,673 31,779 -10.56%
Div Payout % 89.44% 96.44% 88.87% 87.48% 153.61% 67.33% 63.49% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 260,683 269,864 267,070 217,433 229,621 233,120 232,390 1.93%
NOSH 429,009 424,012 408,814 402,229 330,148 329,291 297,936 6.25%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 5.46% 10.80% 13.26% 9.02% 5.71% 12.02% 13.96% -
ROE 6.97% 12.96% 19.32% 14.13% 11.00% 19.54% 21.54% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 79.61 77.22 97.43 87.15 141.82 133.75 124.76 -7.20%
EPS 4.27 8.40 12.93 7.87 7.87 15.07 16.80 -20.39%
DPS 3.87 8.00 11.33 6.80 12.00 10.00 10.67 -15.53%
NAPS 0.62 0.64 0.66 0.55 0.71 0.76 0.78 -3.75%
Adjusted Per Share Value based on latest NOSH - 402,229
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 68.88 67.00 81.13 70.90 94.39 84.43 76.49 -1.72%
EPS 3.74 7.20 10.62 6.32 5.20 9.37 10.30 -15.52%
DPS 3.35 6.94 9.44 5.53 7.99 6.31 6.54 -10.54%
NAPS 0.5364 0.5553 0.5496 0.4474 0.4725 0.4797 0.4782 1.93%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.33 1.97 2.40 1.38 1.88 2.05 2.75 -
P/RPS 1.67 2.55 2.46 1.58 1.33 1.53 2.20 -4.48%
P/EPS 30.76 23.75 18.82 17.75 24.07 13.80 16.37 11.07%
EY 3.25 4.21 5.31 5.63 4.16 7.24 6.11 -9.97%
DY 2.91 4.06 4.72 4.93 6.38 4.88 3.88 -4.67%
P/NAPS 2.15 3.08 3.64 2.51 2.65 2.70 3.53 -7.92%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 27/02/20 26/02/19 27/02/18 24/02/17 24/02/16 -
Price 1.35 1.76 2.30 1.42 1.67 2.20 2.41 -
P/RPS 1.70 2.28 2.36 1.63 1.18 1.64 1.93 -2.09%
P/EPS 31.23 21.22 18.04 18.27 21.38 14.81 14.35 13.82%
EY 3.20 4.71 5.54 5.47 4.68 6.75 6.97 -12.15%
DY 2.86 4.55 4.93 4.79 7.19 4.55 4.43 -7.02%
P/NAPS 2.18 2.75 3.48 2.58 2.35 2.89 3.09 -5.64%

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