[PWROOT] QoQ 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- -21.24%
YoY- -37.11%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 74,679 65,025 80,604 79,676 83,917 90,403 101,373 -18.44%
PBT 3,217 1,169 8,166 11,730 13,581 16,685 16,491 -66.39%
Tax -1,173 535 -998 -3,258 -2,842 -4,240 -3,118 -47.91%
NP 2,044 1,704 7,168 8,472 10,739 12,445 13,373 -71.44%
-
NP to SH 2,008 1,869 7,048 8,453 10,732 12,674 13,084 -71.36%
-
Tax Rate 36.46% -45.77% 12.22% 27.77% 20.93% 25.41% 18.91% -
Total Cost 72,635 63,321 73,436 71,204 73,178 77,958 88,000 -12.01%
-
Net Worth 266,622 266,221 269,864 268,236 254,399 253,242 267,070 -0.11%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 2,116 2,112 6,324 8,382 10,258 16,338 14,162 -71.87%
Div Payout % 105.38% 113.05% 89.74% 99.16% 95.58% 128.91% 108.25% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 266,622 266,221 269,864 268,236 254,399 253,242 267,070 -0.11%
NOSH 425,017 424,133 424,012 421,827 417,155 410,567 408,814 2.62%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 2.74% 2.62% 8.89% 10.63% 12.80% 13.77% 13.19% -
ROE 0.75% 0.70% 2.61% 3.15% 4.22% 5.00% 4.90% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 17.65 15.39 19.12 19.01 20.45 22.13 25.05 -20.83%
EPS 0.50 0.40 1.70 2.00 2.60 3.10 3.20 -71.02%
DPS 0.50 0.50 1.50 2.00 2.50 4.00 3.50 -72.70%
NAPS 0.63 0.63 0.64 0.64 0.62 0.62 0.66 -3.05%
Adjusted Per Share Value based on latest NOSH - 421,827
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 15.37 13.38 16.59 16.40 17.27 18.60 20.86 -18.43%
EPS 0.41 0.38 1.45 1.74 2.21 2.61 2.69 -71.49%
DPS 0.44 0.43 1.30 1.72 2.11 3.36 2.91 -71.65%
NAPS 0.5487 0.5478 0.5553 0.552 0.5235 0.5211 0.5496 -0.10%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
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 7.48 11.18 10.31 11.10 11.00 8.58 9.58 -15.22%
P/EPS 278.21 388.89 117.86 104.62 86.03 61.23 74.23 141.47%
EY 0.36 0.26 0.85 0.96 1.16 1.63 1.35 -58.60%
DY 0.38 0.29 0.76 0.95 1.11 2.11 1.46 -59.26%
P/NAPS 2.10 2.73 3.08 3.30 3.63 3.06 3.64 -30.72%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
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 7.65 10.98 9.21 11.57 10.76 10.12 9.18 -11.45%
P/EPS 284.53 382.10 105.30 109.08 84.11 72.19 71.13 152.20%
EY 0.35 0.26 0.95 0.92 1.19 1.39 1.41 -60.53%
DY 0.37 0.30 0.85 0.91 1.14 1.79 1.52 -61.04%
P/NAPS 2.14 2.68 2.75 3.44 3.55 3.61 3.48 -27.70%

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