[PWROOT] QoQ Cumulative 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- 21.53%
YoY- 196.82%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 295,696 194,323 94,228 338,012 258,409 176,539 89,246 121.76%
PBT 46,098 29,607 13,392 37,078 27,926 19,720 10,804 162.37%
Tax -6,876 -3,758 -1,087 -8,947 -4,611 -3,443 -1,543 170.06%
NP 39,222 25,849 12,305 28,131 23,315 16,277 9,261 161.07%
-
NP to SH 38,702 25,618 12,178 28,008 23,047 16,070 9,140 161.04%
-
Tax Rate 14.92% 12.69% 8.12% 24.13% 16.51% 17.46% 14.28% -
Total Cost 256,474 168,474 81,923 309,881 235,094 160,262 79,985 116.98%
-
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 34,395 19,804 7,889 31,628 20,162 13,430 5,501 238.26%
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 14.49% 10.78% 5.32% 13.12% 10.60% 7.14% 4.28% -
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 73.07 49.06 23.89 85.50 65.36 44.69 27.58 91.12%
EPS 9.70 6.50 3.10 7.10 5.90 4.10 2.80 128.43%
DPS 8.50 5.00 2.00 8.00 5.10 3.40 1.70 191.54%
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 60.85 39.99 19.39 69.56 53.18 36.33 18.37 121.72%
EPS 7.96 5.27 2.51 5.76 4.74 3.31 1.88 161.03%
DPS 7.08 4.08 1.62 6.51 4.15 2.76 1.13 238.72%
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 3.28 4.30 6.41 1.49 2.11 3.49 6.42 -36.01%
P/EPS 25.09 32.62 49.56 17.93 23.67 38.35 62.67 -45.58%
EY 3.99 3.07 2.02 5.58 4.22 2.61 1.60 83.58%
DY 3.54 2.37 1.31 6.30 3.70 2.18 0.96 138.11%
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 3.15 4.77 8.21 1.57 2.17 3.07 5.58 -31.62%
P/EPS 24.05 36.18 63.49 18.92 24.36 33.68 54.52 -41.96%
EY 4.16 2.76 1.58 5.29 4.11 2.97 1.83 72.62%
DY 3.70 2.14 1.02 5.97 3.59 2.48 1.10 123.99%
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