[PWROOT] QoQ Annualized Quarter Result on 31-Mar-2019 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -8.86%
YoY- 196.82%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 394,261 388,646 376,912 338,012 344,545 353,078 356,984 6.82%
PBT 61,464 59,214 53,568 37,078 37,234 39,440 43,216 26.38%
Tax -9,168 -7,516 -4,348 -8,947 -6,148 -6,886 -6,172 30.09%
NP 52,296 51,698 49,220 28,131 31,086 32,554 37,044 25.76%
-
NP to SH 51,602 51,236 48,712 28,008 30,729 32,140 36,560 25.74%
-
Tax Rate 14.92% 12.69% 8.12% 24.13% 16.51% 17.46% 14.28% -
Total Cost 341,965 336,948 327,692 309,881 313,458 320,524 319,940 4.52%
-
Net Worth 267,070 237,658 228,801 213,491 217,433 225,153 213,576 16.02%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 45,860 39,609 31,558 31,628 26,882 26,860 22,004 62.94%
Div Payout % 88.87% 77.31% 64.79% 112.93% 87.48% 83.57% 60.19% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 267,070 237,658 228,801 213,491 217,433 225,153 213,576 16.02%
NOSH 408,814 403,896 402,822 402,348 402,229 401,929 330,359 15.21%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 13.26% 13.30% 13.06% 8.32% 9.02% 9.22% 10.38% -
ROE 19.32% 21.56% 21.29% 13.12% 14.13% 14.27% 17.12% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 97.43 98.12 95.55 85.50 87.15 89.39 110.32 -7.92%
EPS 12.93 13.00 12.40 7.10 7.87 8.20 11.20 10.02%
DPS 11.33 10.00 8.00 8.00 6.80 6.80 6.80 40.41%
NAPS 0.66 0.60 0.58 0.54 0.55 0.57 0.66 0.00%
Adjusted Per Share Value based on latest NOSH - 402,348
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 81.13 79.98 77.56 69.56 70.90 72.66 73.46 6.82%
EPS 10.62 10.54 10.02 5.76 6.32 6.61 7.52 25.79%
DPS 9.44 8.15 6.49 6.51 5.53 5.53 4.53 62.93%
NAPS 0.5496 0.4891 0.4708 0.4393 0.4474 0.4633 0.4395 16.02%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.40 2.11 1.53 1.27 1.38 1.56 1.77 -
P/RPS 2.46 2.15 1.60 1.49 1.58 1.75 1.60 33.10%
P/EPS 18.82 16.31 12.39 17.93 17.75 19.17 15.67 12.95%
EY 5.31 6.13 8.07 5.58 5.63 5.22 6.38 -11.48%
DY 4.72 4.74 5.23 6.30 4.93 4.36 3.84 14.70%
P/NAPS 3.64 3.52 2.64 2.35 2.51 2.74 2.68 22.57%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 25/11/19 27/08/19 28/05/19 26/02/19 27/11/18 28/08/18 -
Price 2.30 2.34 1.96 1.34 1.42 1.37 1.54 -
P/RPS 2.36 2.38 2.05 1.57 1.63 1.53 1.40 41.50%
P/EPS 18.04 18.09 15.87 18.92 18.27 16.84 13.63 20.48%
EY 5.54 5.53 6.30 5.29 5.47 5.94 7.34 -17.05%
DY 4.93 4.27 4.08 5.97 4.79 4.96 4.42 7.53%
P/NAPS 3.48 3.90 3.38 2.48 2.58 2.40 2.33 30.56%

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