[PWROOT] QoQ 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- 0.68%
YoY- 8.74%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
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 100,095 94,228 79,603 81,870 87,293 89,246 80,581 15.53%
PBT 16,215 13,392 9,152 8,206 8,916 10,804 -10,118 -
Tax -2,671 -1,087 -4,336 -1,168 -1,900 -1,543 532 -
NP 13,544 12,305 4,816 7,038 7,016 9,261 -9,586 -
-
NP to SH 13,440 12,178 4,961 6,977 6,930 9,140 -9,513 -
-
Tax Rate 16.47% 8.12% 47.38% 14.23% 21.31% 14.28% - -
Total Cost 86,551 81,923 74,787 74,832 80,277 79,985 90,167 -2.68%
-
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 11,882 7,889 11,465 6,720 6,715 5,501 1,617 277.50%
Div Payout % 88.41% 64.79% 231.11% 96.33% 96.90% 60.19% 0.00% -
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 13.53% 13.06% 6.05% 8.60% 8.04% 10.38% -11.90% -
ROE 5.66% 5.32% 2.32% 3.21% 3.08% 4.28% -4.46% -
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 25.27 23.89 20.13 20.71 22.10 27.58 24.91 0.96%
EPS 3.40 3.10 1.30 1.80 1.80 2.80 -3.00 -
DPS 3.00 2.00 2.90 1.70 1.70 1.70 0.50 229.83%
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 20.60 19.39 16.38 16.85 17.96 18.37 16.58 15.55%
EPS 2.77 2.51 1.02 1.44 1.43 1.88 -1.96 -
DPS 2.45 1.62 2.36 1.38 1.38 1.13 0.33 280.10%
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 8.35 6.41 6.31 6.66 7.06 6.42 5.66 29.56%
P/EPS 62.19 49.56 101.21 78.19 88.92 62.67 -47.94 -
EY 1.61 2.02 0.99 1.28 1.12 1.60 -2.09 -
DY 1.42 1.31 2.28 1.23 1.09 0.96 0.35 154.16%
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 9.26 8.21 6.66 6.86 6.20 5.58 6.06 32.63%
P/EPS 68.96 63.49 106.79 80.46 78.09 54.52 -51.34 -
EY 1.45 1.58 0.94 1.24 1.28 1.83 -1.95 -
DY 1.28 1.02 2.16 1.20 1.24 1.10 0.33 146.66%
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