[PWROOT] QoQ Quarter Result on 30-Sep-2019 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 10.36%
YoY- 93.94%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 83,917 90,403 101,373 100,095 94,228 79,603 81,870 1.66%
PBT 13,581 16,685 16,491 16,215 13,392 9,152 8,206 39.95%
Tax -2,842 -4,240 -3,118 -2,671 -1,087 -4,336 -1,168 81.00%
NP 10,739 12,445 13,373 13,544 12,305 4,816 7,038 32.57%
-
NP to SH 10,732 12,674 13,084 13,440 12,178 4,961 6,977 33.28%
-
Tax Rate 20.93% 25.41% 18.91% 16.47% 8.12% 47.38% 14.23% -
Total Cost 73,178 77,958 88,000 86,551 81,923 74,787 74,832 -1.48%
-
Net Worth 254,399 253,242 267,070 237,658 228,801 213,491 217,433 11.04%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 10,258 16,338 14,162 11,882 7,889 11,465 6,720 32.60%
Div Payout % 95.58% 128.91% 108.25% 88.41% 64.79% 231.11% 96.33% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 254,399 253,242 267,070 237,658 228,801 213,491 217,433 11.04%
NOSH 417,155 410,567 408,814 403,896 402,822 402,348 402,229 2.46%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 12.80% 13.77% 13.19% 13.53% 13.06% 6.05% 8.60% -
ROE 4.22% 5.00% 4.90% 5.66% 5.32% 2.32% 3.21% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 20.45 22.13 25.05 25.27 23.89 20.13 20.71 -0.83%
EPS 2.60 3.10 3.20 3.40 3.10 1.30 1.80 27.80%
DPS 2.50 4.00 3.50 3.00 2.00 2.90 1.70 29.34%
NAPS 0.62 0.62 0.66 0.60 0.58 0.54 0.55 8.32%
Adjusted Per Share Value based on latest NOSH - 403,896
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 17.27 18.60 20.86 20.60 19.39 16.38 16.85 1.65%
EPS 2.21 2.61 2.69 2.77 2.51 1.02 1.44 33.08%
DPS 2.11 3.36 2.91 2.45 1.62 2.36 1.38 32.75%
NAPS 0.5235 0.5211 0.5496 0.4891 0.4708 0.4393 0.4474 11.05%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.25 1.90 2.40 2.11 1.53 1.27 1.38 -
P/RPS 11.00 8.58 9.58 8.35 6.41 6.31 6.66 39.76%
P/EPS 86.03 61.23 74.23 62.19 49.56 101.21 78.19 6.58%
EY 1.16 1.63 1.35 1.61 2.02 0.99 1.28 -6.35%
DY 1.11 2.11 1.46 1.42 1.31 2.28 1.23 -6.62%
P/NAPS 3.63 3.06 3.64 3.52 2.64 2.35 2.51 27.91%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 28/05/20 27/02/20 25/11/19 27/08/19 28/05/19 26/02/19 -
Price 2.20 2.24 2.30 2.34 1.96 1.34 1.42 -
P/RPS 10.76 10.12 9.18 9.26 8.21 6.66 6.86 35.03%
P/EPS 84.11 72.19 71.13 68.96 63.49 106.79 80.46 3.00%
EY 1.19 1.39 1.41 1.45 1.58 0.94 1.24 -2.70%
DY 1.14 1.79 1.52 1.28 1.02 2.16 1.20 -3.36%
P/NAPS 3.55 3.61 3.48 3.90 3.38 2.48 2.58 23.73%

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