[PWROOT] QoQ Annualized Quarter Result on 30-Jun-2019 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 73.92%
YoY- 33.24%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 386,099 394,261 388,646 376,912 338,012 344,545 353,078 6.13%
PBT 62,783 61,464 59,214 53,568 37,078 37,234 39,440 36.29%
Tax -11,116 -9,168 -7,516 -4,348 -8,947 -6,148 -6,886 37.57%
NP 51,667 52,296 51,698 49,220 28,131 31,086 32,554 36.02%
-
NP to SH 51,376 51,602 51,236 48,712 28,008 30,729 32,140 36.67%
-
Tax Rate 17.71% 14.92% 12.69% 8.12% 24.13% 16.51% 17.46% -
Total Cost 334,432 341,965 336,948 327,692 309,881 313,458 320,524 2.86%
-
Net Worth 253,242 267,070 237,658 228,801 213,491 217,433 225,153 8.14%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 51,056 45,860 39,609 31,558 31,628 26,882 26,860 53.38%
Div Payout % 99.38% 88.87% 77.31% 64.79% 112.93% 87.48% 83.57% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 253,242 267,070 237,658 228,801 213,491 217,433 225,153 8.14%
NOSH 410,567 408,814 403,896 402,822 402,348 402,229 401,929 1.42%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 13.38% 13.26% 13.30% 13.06% 8.32% 9.02% 9.22% -
ROE 20.29% 19.32% 21.56% 21.29% 13.12% 14.13% 14.27% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 94.53 97.43 98.12 95.55 85.50 87.15 89.39 3.79%
EPS 12.80 12.93 13.00 12.40 7.10 7.87 8.20 34.52%
DPS 12.50 11.33 10.00 8.00 8.00 6.80 6.80 50.00%
NAPS 0.62 0.66 0.60 0.58 0.54 0.55 0.57 5.76%
Adjusted Per Share Value based on latest NOSH - 402,822
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 79.45 81.13 79.98 77.56 69.56 70.90 72.66 6.13%
EPS 10.57 10.62 10.54 10.02 5.76 6.32 6.61 36.70%
DPS 10.51 9.44 8.15 6.49 6.51 5.53 5.53 53.37%
NAPS 0.5211 0.5496 0.4891 0.4708 0.4393 0.4474 0.4633 8.14%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.90 2.40 2.11 1.53 1.27 1.38 1.56 -
P/RPS 2.01 2.46 2.15 1.60 1.49 1.58 1.75 9.66%
P/EPS 15.11 18.82 16.31 12.39 17.93 17.75 19.17 -14.65%
EY 6.62 5.31 6.13 8.07 5.58 5.63 5.22 17.14%
DY 6.58 4.72 4.74 5.23 6.30 4.93 4.36 31.53%
P/NAPS 3.06 3.64 3.52 2.64 2.35 2.51 2.74 7.63%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 28/05/20 27/02/20 25/11/19 27/08/19 28/05/19 26/02/19 27/11/18 -
Price 2.24 2.30 2.34 1.96 1.34 1.42 1.37 -
P/RPS 2.37 2.36 2.38 2.05 1.57 1.63 1.53 33.84%
P/EPS 17.81 18.04 18.09 15.87 18.92 18.27 16.84 3.80%
EY 5.62 5.54 5.53 6.30 5.29 5.47 5.94 -3.62%
DY 5.58 4.93 4.27 4.08 5.97 4.79 4.96 8.16%
P/NAPS 3.61 3.48 3.90 3.38 2.48 2.58 2.40 31.24%

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