[PWROOT] QoQ 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- -28.89%
YoY- 152.15%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
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 101,373 100,095 94,228 79,603 81,870 87,293 89,246 8.83%
PBT 16,491 16,215 13,392 9,152 8,206 8,916 10,804 32.46%
Tax -3,118 -2,671 -1,087 -4,336 -1,168 -1,900 -1,543 59.63%
NP 13,373 13,544 12,305 4,816 7,038 7,016 9,261 27.67%
-
NP to SH 13,084 13,440 12,178 4,961 6,977 6,930 9,140 26.93%
-
Tax Rate 18.91% 16.47% 8.12% 47.38% 14.23% 21.31% 14.28% -
Total Cost 88,000 86,551 81,923 74,787 74,832 80,277 79,985 6.55%
-
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 14,162 11,882 7,889 11,465 6,720 6,715 5,501 87.51%
Div Payout % 108.25% 88.41% 64.79% 231.11% 96.33% 96.90% 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 13.19% 13.53% 13.06% 6.05% 8.60% 8.04% 10.38% -
ROE 4.90% 5.66% 5.32% 2.32% 3.21% 3.08% 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 25.05 25.27 23.89 20.13 20.71 22.10 27.58 -6.19%
EPS 3.20 3.40 3.10 1.30 1.80 1.80 2.80 9.28%
DPS 3.50 3.00 2.00 2.90 1.70 1.70 1.70 61.62%
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 20.86 20.60 19.39 16.38 16.85 17.96 18.37 8.81%
EPS 2.69 2.77 2.51 1.02 1.44 1.43 1.88 26.89%
DPS 2.91 2.45 1.62 2.36 1.38 1.38 1.13 87.55%
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 9.58 8.35 6.41 6.31 6.66 7.06 6.42 30.48%
P/EPS 74.23 62.19 49.56 101.21 78.19 88.92 62.67 11.91%
EY 1.35 1.61 2.02 0.99 1.28 1.12 1.60 -10.68%
DY 1.46 1.42 1.31 2.28 1.23 1.09 0.96 32.14%
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 9.18 9.26 8.21 6.66 6.86 6.20 5.58 39.23%
P/EPS 71.13 68.96 63.49 106.79 80.46 78.09 54.52 19.34%
EY 1.41 1.45 1.58 0.94 1.24 1.28 1.83 -15.91%
DY 1.52 1.28 1.02 2.16 1.20 1.24 1.10 23.98%
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