[PWROOT] YoY Quarter Result on 30-Sep-2019 [#2]

Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 10.36%
YoY- 93.94%
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 128,789 80,832 79,676 100,095 87,293 119,654 99,316 4.42%
PBT 19,834 6,950 11,730 16,215 8,916 10,888 14,245 5.66%
Tax -4,013 -1,308 -3,258 -2,671 -1,900 -901 -1,098 24.09%
NP 15,821 5,642 8,472 13,544 7,016 9,987 13,147 3.13%
-
NP to SH 15,622 5,598 8,453 13,440 6,930 9,711 12,232 4.15%
-
Tax Rate 20.23% 18.82% 27.77% 16.47% 21.31% 8.28% 7.71% -
Total Cost 112,968 75,190 71,204 86,551 80,277 109,667 86,169 4.61%
-
Net Worth 266,383 268,185 268,236 237,658 225,153 236,083 235,689 2.06%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 12,486 5,108 8,382 11,882 6,715 8,085 7,458 8.96%
Div Payout % 79.93% 91.25% 99.16% 88.41% 96.90% 83.26% 60.98% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 266,383 268,185 268,236 237,658 225,153 236,083 235,689 2.06%
NOSH 438,753 428,041 421,827 403,896 401,929 330,108 298,341 6.63%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 12.28% 6.98% 10.63% 13.53% 8.04% 8.35% 13.24% -
ROE 5.86% 2.09% 3.15% 5.66% 3.08% 4.11% 5.19% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 30.94 18.99 19.01 25.27 22.10 37.00 33.29 -1.21%
EPS 3.70 1.30 2.00 3.40 1.80 3.00 4.10 -1.69%
DPS 3.00 1.20 2.00 3.00 1.70 2.50 2.50 3.08%
NAPS 0.64 0.63 0.64 0.60 0.57 0.73 0.79 -3.44%
Adjusted Per Share Value based on latest NOSH - 403,896
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 26.50 16.63 16.40 20.60 17.96 24.62 20.44 4.42%
EPS 3.21 1.15 1.74 2.77 1.43 2.00 2.52 4.11%
DPS 2.57 1.05 1.72 2.45 1.38 1.66 1.53 9.02%
NAPS 0.5482 0.5519 0.552 0.4891 0.4633 0.4858 0.485 2.06%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.89 1.34 2.11 2.11 1.56 2.08 2.06 -
P/RPS 6.11 7.06 11.10 8.35 7.06 5.62 6.19 -0.21%
P/EPS 50.36 101.90 104.62 62.19 88.92 69.27 50.24 0.03%
EY 1.99 0.98 0.96 1.61 1.12 1.44 1.99 0.00%
DY 1.59 0.90 0.95 1.42 1.09 1.20 1.21 4.65%
P/NAPS 2.95 2.13 3.30 3.52 2.74 2.85 2.61 2.06%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 23/11/21 26/11/20 25/11/19 27/11/18 28/11/17 29/11/16 -
Price 2.27 1.38 2.20 2.34 1.37 2.01 2.10 -
P/RPS 7.34 7.27 11.57 9.26 6.20 5.43 6.31 2.55%
P/EPS 60.48 104.94 109.08 68.96 78.09 66.94 51.22 2.80%
EY 1.65 0.95 0.92 1.45 1.28 1.49 1.95 -2.74%
DY 1.32 0.87 0.91 1.28 1.24 1.24 1.19 1.74%
P/NAPS 3.55 2.19 3.44 3.90 2.40 2.75 2.66 4.92%

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