[PWROOT] YoY Quarter Result on 30-Sep-2020 [#2]

Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -21.24%
YoY- -37.11%
Quarter Report
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 99,701 128,789 80,832 79,676 100,095 87,293 119,654 -2.99%
PBT 12,331 19,834 6,950 11,730 16,215 8,916 10,888 2.09%
Tax -1,858 -4,013 -1,308 -3,258 -2,671 -1,900 -901 12.81%
NP 10,473 15,821 5,642 8,472 13,544 7,016 9,987 0.79%
-
NP to SH 10,347 15,622 5,598 8,453 13,440 6,930 9,711 1.06%
-
Tax Rate 15.07% 20.23% 18.82% 27.77% 16.47% 21.31% 8.28% -
Total Cost 89,228 112,968 75,190 71,204 86,551 80,277 109,667 -3.37%
-
Net Worth 346,892 266,383 268,185 268,236 237,658 225,153 236,083 6.62%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 9,250 12,486 5,108 8,382 11,882 6,715 8,085 2.26%
Div Payout % 89.40% 79.93% 91.25% 99.16% 88.41% 96.90% 83.26% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 346,892 266,383 268,185 268,236 237,658 225,153 236,083 6.62%
NOSH 485,944 438,753 428,041 421,827 403,896 401,929 330,108 6.65%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 10.50% 12.28% 6.98% 10.63% 13.53% 8.04% 8.35% -
ROE 2.98% 5.86% 2.09% 3.15% 5.66% 3.08% 4.11% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 21.56 30.94 18.99 19.01 25.27 22.10 37.00 -8.60%
EPS 2.20 3.70 1.30 2.00 3.40 1.80 3.00 -5.03%
DPS 2.00 3.00 1.20 2.00 3.00 1.70 2.50 -3.64%
NAPS 0.75 0.64 0.63 0.64 0.60 0.57 0.73 0.45%
Adjusted Per Share Value based on latest NOSH - 421,827
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 20.52 26.50 16.63 16.40 20.60 17.96 24.62 -2.98%
EPS 2.13 3.21 1.15 1.74 2.77 1.43 2.00 1.05%
DPS 1.90 2.57 1.05 1.72 2.45 1.38 1.66 2.27%
NAPS 0.7139 0.5482 0.5519 0.552 0.4891 0.4633 0.4858 6.62%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.98 1.89 1.34 2.11 2.11 1.56 2.08 -
P/RPS 9.19 6.11 7.06 11.10 8.35 7.06 5.62 8.53%
P/EPS 88.51 50.36 101.90 104.62 62.19 88.92 69.27 4.16%
EY 1.13 1.99 0.98 0.96 1.61 1.12 1.44 -3.95%
DY 1.01 1.59 0.90 0.95 1.42 1.09 1.20 -2.83%
P/NAPS 2.64 2.95 2.13 3.30 3.52 2.74 2.85 -1.26%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 22/11/22 23/11/21 26/11/20 25/11/19 27/11/18 28/11/17 -
Price 2.02 2.27 1.38 2.20 2.34 1.37 2.01 -
P/RPS 9.37 7.34 7.27 11.57 9.26 6.20 5.43 9.51%
P/EPS 90.30 60.48 104.94 109.08 68.96 78.09 66.94 5.11%
EY 1.11 1.65 0.95 0.92 1.45 1.28 1.49 -4.78%
DY 0.99 1.32 0.87 0.91 1.28 1.24 1.24 -3.68%
P/NAPS 2.69 3.55 2.19 3.44 3.90 2.40 2.75 -0.36%

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