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

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

26-Nov-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

30-Sep-2020 [#2]

Profit Trend

QoQ- -10.62%

YoY- -25.11%

Quarter Report

POWER ROOT - Q221.pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Annualized Quarter Result
Revenue	298,716	309,221	325,594	327,184	335,668	386,099	394,261	-16.90%
YoY %	-3.40%	-5.03%	-0.49%	-2.53%	-13.06%	-2.07%	-	-
Horiz. %	75.77%	78.43%	82.58%	82.99%	85.14%	97.93%	100.00%	-
PBT	12,868	34,646	44,636	50,622	54,324	62,783	61,464	-64.77%
YoY %	-62.86%	-22.38%	-11.82%	-6.81%	-13.47%	2.15%	-	-
Horiz. %	20.94%	56.37%	72.62%	82.36%	88.38%	102.15%	100.00%	-
Tax	-4,692	-6,563	-9,464	-12,200	-11,368	-11,116	-9,168	-36.04%
YoY %	28.51%	30.65%	22.43%	-7.32%	-2.27%	-21.25%	-	-
Horiz. %	51.18%	71.59%	103.23%	133.07%	124.00%	121.25%	100.00%	-
NP	8,176	28,083	35,172	38,422	42,956	51,667	52,296	-71.01%
YoY %	-70.89%	-20.16%	-8.46%	-10.55%	-16.86%	-1.20%	-	-
Horiz. %	15.63%	53.70%	67.26%	73.47%	82.14%	98.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,032	28,102	34,977	38,370	42,928	51,376	51,602	-71.09%
YoY %	-71.42%	-19.66%	-8.84%	-10.62%	-16.44%	-0.44%	-	-
Horiz. %	15.57%	54.46%	67.78%	74.36%	83.19%	99.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.46%	18.94%	21.20%	24.10%	20.93%	17.71%	14.92%	-
YoY %	92.50%	-10.66%	-12.03%	15.15%	18.18%	18.70%	-	-
Horiz. %	244.37%	126.94%	142.09%	161.53%	140.28%	118.70%	100.00%	-
Total Cost	290,540	281,138	290,422	288,762	292,712	334,432	341,965	-10.30%
YoY %	3.34%	-3.20%	0.57%	-1.35%	-12.47%	-2.20%	-	-
Horiz. %	84.96%	82.21%	84.93%	84.44%	85.60%	97.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,622	266,221	269,864	268,236	254,399	253,242	267,070	-0.11%
YoY %	0.15%	-1.35%	0.61%	5.44%	0.46%	-5.18%	-	-
Horiz. %	99.83%	99.68%	101.05%	100.44%	95.26%	94.82%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Dividend
Div	8,464	27,467	33,733	37,720	41,032	51,056	45,860	-67.61%
YoY %	-69.18%	-18.58%	-10.57%	-8.07%	-19.63%	11.33%	-	-
Horiz. %	18.46%	59.89%	73.56%	82.25%	89.47%	111.33%	100.00%	-
Div Payout %	105.38%	97.74%	96.44%	98.31%	95.58%	99.38%	88.87%	-
YoY %	7.82%	1.35%	-1.90%	2.86%	-3.82%	11.83%	-	-
Horiz. %	118.58%	109.98%	108.52%	110.62%	107.55%	111.83%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Equity
Net Worth	266,622	266,221	269,864	268,236	254,399	253,242	267,070	-0.11%
YoY %	0.15%	-1.35%	0.61%	5.44%	0.46%	-5.18%	-	-
Horiz. %	99.83%	99.68%	101.05%	100.44%	95.26%	94.82%	100.00%	-
NOSH	425,017	424,133	424,012	421,827	417,155	410,567	408,814	2.62%
YoY %	0.21%	0.03%	0.52%	1.12%	1.60%	0.43%	-	-
Horiz. %	103.96%	103.75%	103.72%	103.18%	102.04%	100.43%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Ratio Analysis
NP Margin	2.74%	9.08%	10.80%	11.74%	12.80%	13.38%	13.26%	-
YoY %	-69.82%	-15.93%	-8.01%	-8.28%	-4.33%	0.90%	-	-
Horiz. %	20.66%	68.48%	81.45%	88.54%	96.53%	100.90%	100.00%	-
ROE	3.01%	10.56%	12.96%	14.30%	16.87%	20.29%	19.32%	-
YoY %	-71.50%	-18.52%	-9.37%	-15.23%	-16.86%	5.02%	-	-
Horiz. %	15.58%	54.66%	67.08%	74.02%	87.32%	105.02%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Per Share
RPS	70.58	73.18	77.22	78.06	81.81	94.53	97.43	-19.35%
YoY %	-3.55%	-5.23%	-1.08%	-4.58%	-13.46%	-2.98%	-	-
Horiz. %	72.44%	75.11%	79.26%	80.12%	83.97%	97.02%	100.00%	-
EPS	2.00	6.70	8.40	9.20	10.40	12.80	12.93	-71.21%
YoY %	-70.15%	-20.24%	-8.70%	-11.54%	-18.75%	-1.01%	-	-
Horiz. %	15.47%	51.82%	64.97%	71.15%	80.43%	98.99%	100.00%	-
DPS	2.00	6.50	8.00	9.00	10.00	12.50	11.33	-68.56%
YoY %	-69.23%	-18.75%	-11.11%	-10.00%	-20.00%	10.33%	-	-
Horiz. %	17.65%	57.37%	70.61%	79.44%	88.26%	110.33%	100.00%	-
NAPS	0.63	0.63	0.64	0.64	0.62	0.62	0.66	-3.05%
YoY %	0.00%	-1.56%	0.00%	3.23%	0.00%	-6.06%	-	-
Horiz. %	95.45%	95.45%	96.97%	96.97%	93.94%	93.94%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Adjusted Per Share Value based on latest NOSH - 421,827
RPS	61.47	63.63	67.00	67.33	69.08	79.45	81.13	-16.90%
YoY %	-3.39%	-5.03%	-0.49%	-2.53%	-13.05%	-2.07%	-	-
Horiz. %	75.77%	78.43%	82.58%	82.99%	85.15%	97.93%	100.00%	-
EPS	1.65	5.78	7.20	7.90	8.83	10.57	10.62	-71.13%
YoY %	-71.45%	-19.72%	-8.86%	-10.53%	-16.46%	-0.47%	-	-
Horiz. %	15.54%	54.43%	67.80%	74.39%	83.15%	99.53%	100.00%	-
DPS	1.74	5.65	6.94	7.76	8.44	10.51	9.44	-67.64%
YoY %	-69.20%	-18.59%	-10.57%	-8.06%	-19.70%	11.33%	-	-
Horiz. %	18.43%	59.85%	73.52%	82.20%	89.41%	111.33%	100.00%	-
NAPS	0.5487	0.5478	0.5553	0.552	0.5235	0.5211	0.5496	-0.10%
YoY %	0.16%	-1.35%	0.60%	5.44%	0.46%	-5.19%	-	-
Horiz. %	99.84%	99.67%	101.04%	100.44%	95.25%	94.81%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	-
Price	1.32	1.72	1.97	2.11	2.25	1.90	2.40	-
P/RPS	1.87	2.35	2.55	2.70	2.75	2.01	2.46	-16.72%
YoY %	-20.43%	-7.84%	-5.56%	-1.82%	36.82%	-18.29%	-	-
Horiz. %	76.02%	95.53%	103.66%	109.76%	111.79%	81.71%	100.00%	-
P/EPS	69.55	25.86	23.75	23.05	21.51	15.11	18.82	139.22%
YoY %	168.95%	8.88%	3.04%	7.16%	42.36%	-19.71%	-	-
Horiz. %	369.55%	137.41%	126.20%	122.48%	114.29%	80.29%	100.00%	-
EY	1.44	3.87	4.21	4.34	4.65	6.62	5.31	-58.13%
YoY %	-62.79%	-8.08%	-3.00%	-6.67%	-29.76%	24.67%	-	-
Horiz. %	27.12%	72.88%	79.28%	81.73%	87.57%	124.67%	100.00%	-
DY	1.52	3.78	4.06	4.27	4.44	6.58	4.72	-53.05%
YoY %	-59.79%	-6.90%	-4.92%	-3.83%	-32.52%	39.41%	-	-
Horiz. %	32.20%	80.08%	86.02%	90.47%	94.07%	139.41%	100.00%	-
P/NAPS	2.10	2.73	3.08	3.30	3.63	3.06	3.64	-30.72%
YoY %	-23.08%	-11.36%	-6.67%	-9.09%	18.63%	-15.93%	-	-
Horiz. %	57.69%	75.00%	84.62%	90.66%	99.73%	84.07%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Announcement Date
Date	27/08/21	28/05/21	25/02/21	26/11/20	26/08/20	28/05/20	27/02/20	-
Price	1.35	1.69	1.76	2.20	2.20	2.24	2.30	-
P/RPS	1.91	2.31	2.28	2.82	2.69	2.37	2.36	-13.16%
YoY %	-17.32%	1.32%	-19.15%	4.83%	13.50%	0.42%	-	-
Horiz. %	80.93%	97.88%	96.61%	119.49%	113.98%	100.42%	100.00%	-
P/EPS	71.13	25.41	21.22	24.03	21.03	17.81	18.04	149.78%
YoY %	179.93%	19.75%	-11.69%	14.27%	18.08%	-1.27%	-	-
Horiz. %	394.29%	140.85%	117.63%	133.20%	116.57%	98.73%	100.00%	-
EY	1.41	3.94	4.71	4.16	4.76	5.62	5.54	-59.87%
YoY %	-64.21%	-16.35%	13.22%	-12.61%	-15.30%	1.44%	-	-
Horiz. %	25.45%	71.12%	85.02%	75.09%	85.92%	101.44%	100.00%	-
DY	1.48	3.85	4.55	4.09	4.55	5.58	4.93	-55.19%
YoY %	-61.56%	-15.38%	11.25%	-10.11%	-18.46%	13.18%	-	-
Horiz. %	30.02%	78.09%	92.29%	82.96%	92.29%	113.18%	100.00%	-
P/NAPS	2.14	2.68	2.75	3.44	3.55	3.61	3.48	-27.70%
YoY %	-20.15%	-2.55%	-20.06%	-3.10%	-1.66%	3.74%	-	-
Horiz. %	61.49%	77.01%	79.02%	98.85%	102.01%	103.74%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos