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

Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -56.52%
YoY- 33.24%
Quarter Report
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 112,082 74,679 83,917 94,228 89,246 109,226 105,075 1.08%
PBT 18,441 3,217 13,581 13,392 10,804 3,162 11,456 8.25%
Tax -3,111 -1,173 -2,842 -1,087 -1,543 -74 -1,121 18.53%
NP 15,330 2,044 10,739 12,305 9,261 3,088 10,335 6.78%
-
NP to SH 15,264 2,008 10,732 12,178 9,140 2,822 9,404 8.40%
-
Tax Rate 16.87% 36.46% 20.93% 8.12% 14.28% 2.34% 9.79% -
Total Cost 96,752 72,635 73,178 81,923 79,985 106,138 94,740 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 12,520 2,116 10,258 7,889 5,501 12,542 7,583 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 5.81% 0.75% 4.22% 5.32% 4.28% 1.17% 3.97% -
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 26.86 17.65 20.45 23.89 27.58 34.83 34.64 -4.14%
EPS 3.70 0.50 2.60 3.10 2.80 0.90 3.10 2.99%
DPS 3.00 0.50 2.50 2.00 1.70 4.00 2.50 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 23.06 15.37 17.27 19.39 18.37 22.48 21.62 1.07%
EPS 3.14 0.41 2.21 2.51 1.88 0.58 1.94 8.35%
DPS 2.58 0.44 2.11 1.62 1.13 2.58 1.56 8.74%
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 6.22 7.48 11.00 6.41 6.42 6.86 7.94 -3.98%
P/EPS 45.66 278.21 86.03 49.56 62.67 265.56 88.71 -10.47%
EY 2.19 0.36 1.16 2.02 1.60 0.38 1.13 11.65%
DY 1.80 0.38 1.11 1.31 0.96 1.67 0.91 12.03%
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 7.00 7.65 10.76 8.21 5.58 5.88 5.80 3.18%
P/EPS 51.40 284.53 84.11 63.49 54.52 227.78 64.84 -3.79%
EY 1.95 0.35 1.19 1.58 1.83 0.44 1.54 4.01%
DY 1.60 0.37 1.14 1.02 1.10 1.95 1.24 4.33%
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