[PWROOT] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -4.39%
YoY- 21.63%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 388,646 376,912 338,012 344,545 353,078 356,984 424,577 -5.71%
PBT 59,214 53,568 37,078 37,234 39,440 43,216 10,642 213.67%
Tax -7,516 -4,348 -8,947 -6,148 -6,886 -6,172 -579 451.47%
NP 51,698 49,220 28,131 31,086 32,554 37,044 10,063 197.43%
-
NP to SH 51,236 48,712 28,008 30,729 32,140 36,560 9,436 208.61%
-
Tax Rate 12.69% 8.12% 24.13% 16.51% 17.46% 14.28% 5.44% -
Total Cost 336,948 327,692 309,881 313,458 320,524 319,940 414,514 -12.88%
-
Net Worth 237,658 228,801 213,491 217,433 225,153 213,576 213,488 7.40%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 39,609 31,558 31,628 26,882 26,860 22,004 30,729 18.42%
Div Payout % 77.31% 64.79% 112.93% 87.48% 83.57% 60.19% 325.66% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 237,658 228,801 213,491 217,433 225,153 213,576 213,488 7.40%
NOSH 403,896 402,822 402,348 402,229 401,929 330,359 330,221 14.35%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 13.30% 13.06% 8.32% 9.02% 9.22% 10.38% 2.37% -
ROE 21.56% 21.29% 13.12% 14.13% 14.27% 17.12% 4.42% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 98.12 95.55 85.50 87.15 89.39 110.32 131.26 -17.61%
EPS 13.00 12.40 7.10 7.87 8.20 11.20 2.90 171.62%
DPS 10.00 8.00 8.00 6.80 6.80 6.80 9.50 3.47%
NAPS 0.60 0.58 0.54 0.55 0.57 0.66 0.66 -6.15%
Adjusted Per Share Value based on latest NOSH - 402,229
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 79.98 77.56 69.56 70.90 72.66 73.46 87.37 -5.71%
EPS 10.54 10.02 5.76 6.32 6.61 7.52 1.94 208.72%
DPS 8.15 6.49 6.51 5.53 5.53 4.53 6.32 18.45%
NAPS 0.4891 0.4708 0.4393 0.4474 0.4633 0.4395 0.4393 7.41%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.11 1.53 1.27 1.38 1.56 1.77 1.41 -
P/RPS 2.15 1.60 1.49 1.58 1.75 1.60 1.07 59.16%
P/EPS 16.31 12.39 17.93 17.75 19.17 15.67 48.33 -51.49%
EY 6.13 8.07 5.58 5.63 5.22 6.38 2.07 106.08%
DY 4.74 5.23 6.30 4.93 4.36 3.84 6.74 -20.90%
P/NAPS 3.52 2.64 2.35 2.51 2.74 2.68 2.14 39.30%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 27/08/19 28/05/19 26/02/19 27/11/18 28/08/18 25/05/18 -
Price 2.34 1.96 1.34 1.42 1.37 1.54 1.51 -
P/RPS 2.38 2.05 1.57 1.63 1.53 1.40 1.15 62.32%
P/EPS 18.09 15.87 18.92 18.27 16.84 13.63 51.76 -50.35%
EY 5.53 6.30 5.29 5.47 5.94 7.34 1.93 101.60%
DY 4.27 4.08 5.97 4.79 4.96 4.42 6.29 -22.74%
P/NAPS 3.90 3.38 2.48 2.58 2.40 2.33 2.29 42.56%

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