[PWROOT] YoY TTM Result on 31-Dec-2019 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 16.26%
YoY- 222.62%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 444,399 316,082 334,600 375,299 338,990 435,956 396,457 1.91%
PBT 64,816 18,962 50,162 55,250 17,808 34,434 45,937 5.90%
Tax -9,739 -3,554 -11,338 -11,212 -4,079 -4,563 -2,655 24.17%
NP 55,077 15,408 38,824 44,038 13,729 29,871 43,282 4.09%
-
NP to SH 54,732 15,502 38,907 43,663 13,534 28,308 40,075 5.32%
-
Tax Rate 15.03% 18.74% 22.60% 20.29% 22.91% 13.25% 5.78% -
Total Cost 389,322 300,674 295,776 331,261 325,261 406,085 353,175 1.63%
-
Net Worth 272,968 260,683 269,864 267,070 217,433 229,621 233,120 2.66%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 44,922 14,382 41,303 45,400 20,554 41,621 31,574 6.04%
Div Payout % 82.08% 92.78% 106.16% 103.98% 151.87% 147.03% 78.79% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 272,968 260,683 269,864 267,070 217,433 229,621 233,120 2.66%
NOSH 445,420 429,009 424,012 408,814 402,229 330,148 306,738 6.41%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 12.39% 4.87% 11.60% 11.73% 4.05% 6.85% 10.92% -
ROE 20.05% 5.95% 14.42% 16.35% 6.22% 12.33% 17.19% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 105.82 75.18 79.35 92.75 85.75 134.80 129.25 -3.27%
EPS 13.03 3.69 9.23 10.79 3.42 8.75 13.06 -0.03%
DPS 10.75 3.40 9.80 11.22 5.20 12.87 10.29 0.73%
NAPS 0.65 0.62 0.64 0.66 0.55 0.71 0.76 -2.57%
Adjusted Per Share Value based on latest NOSH - 408,814
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 91.45 65.04 68.86 77.23 69.76 89.71 81.58 1.92%
EPS 11.26 3.19 8.01 8.99 2.79 5.83 8.25 5.31%
DPS 9.24 2.96 8.50 9.34 4.23 8.57 6.50 6.03%
NAPS 0.5617 0.5364 0.5553 0.5496 0.4474 0.4725 0.4797 2.66%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.08 1.33 1.97 2.40 1.38 1.88 2.05 -
P/RPS 1.97 1.77 2.48 2.59 1.61 1.39 1.59 3.63%
P/EPS 15.96 36.07 21.35 22.24 40.31 21.48 15.69 0.28%
EY 6.27 2.77 4.68 4.50 2.48 4.66 6.37 -0.26%
DY 5.17 2.56 4.97 4.67 3.77 6.85 5.02 0.49%
P/NAPS 3.20 2.15 3.08 3.64 2.51 2.65 2.70 2.87%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 25/02/22 25/02/21 27/02/20 26/02/19 27/02/18 24/02/17 -
Price 2.05 1.35 1.76 2.30 1.42 1.67 2.20 -
P/RPS 1.94 1.80 2.22 2.48 1.66 1.24 1.70 2.22%
P/EPS 15.73 36.62 19.07 21.32 41.48 19.08 16.84 -1.12%
EY 6.36 2.73 5.24 4.69 2.41 5.24 5.94 1.14%
DY 5.24 2.52 5.57 4.88 3.66 7.71 4.68 1.90%
P/NAPS 3.15 2.18 2.75 3.48 2.58 2.35 2.89 1.44%

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