[PWROOT] QoQ Quarter Result on 31-Mar-2020 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -3.13%
YoY- 155.47%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 80,604 79,676 83,917 90,403 101,373 100,095 94,228 -9.84%
PBT 8,166 11,730 13,581 16,685 16,491 16,215 13,392 -27.98%
Tax -998 -3,258 -2,842 -4,240 -3,118 -2,671 -1,087 -5.51%
NP 7,168 8,472 10,739 12,445 13,373 13,544 12,305 -30.13%
-
NP to SH 7,048 8,453 10,732 12,674 13,084 13,440 12,178 -30.43%
-
Tax Rate 12.22% 27.77% 20.93% 25.41% 18.91% 16.47% 8.12% -
Total Cost 73,436 71,204 73,178 77,958 88,000 86,551 81,923 -7.00%
-
Net Worth 269,864 268,236 254,399 253,242 267,070 237,658 228,801 11.57%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 6,324 8,382 10,258 16,338 14,162 11,882 7,889 -13.64%
Div Payout % 89.74% 99.16% 95.58% 128.91% 108.25% 88.41% 64.79% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 269,864 268,236 254,399 253,242 267,070 237,658 228,801 11.57%
NOSH 424,012 421,827 417,155 410,567 408,814 403,896 402,822 3.46%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.89% 10.63% 12.80% 13.77% 13.19% 13.53% 13.06% -
ROE 2.61% 3.15% 4.22% 5.00% 4.90% 5.66% 5.32% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 19.12 19.01 20.45 22.13 25.05 25.27 23.89 -13.74%
EPS 1.70 2.00 2.60 3.10 3.20 3.40 3.10 -32.88%
DPS 1.50 2.00 2.50 4.00 3.50 3.00 2.00 -17.37%
NAPS 0.64 0.64 0.62 0.62 0.66 0.60 0.58 6.75%
Adjusted Per Share Value based on latest NOSH - 410,567
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 16.59 16.40 17.27 18.60 20.86 20.60 19.39 -9.83%
EPS 1.45 1.74 2.21 2.61 2.69 2.77 2.51 -30.52%
DPS 1.30 1.72 2.11 3.36 2.91 2.45 1.62 -13.58%
NAPS 0.5553 0.552 0.5235 0.5211 0.5496 0.4891 0.4708 11.57%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.97 2.11 2.25 1.90 2.40 2.11 1.53 -
P/RPS 10.31 11.10 11.00 8.58 9.58 8.35 6.41 37.08%
P/EPS 117.86 104.62 86.03 61.23 74.23 62.19 49.56 77.69%
EY 0.85 0.96 1.16 1.63 1.35 1.61 2.02 -43.69%
DY 0.76 0.95 1.11 2.11 1.46 1.42 1.31 -30.32%
P/NAPS 3.08 3.30 3.63 3.06 3.64 3.52 2.64 10.77%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 26/08/20 28/05/20 27/02/20 25/11/19 27/08/19 -
Price 1.76 2.20 2.20 2.24 2.30 2.34 1.96 -
P/RPS 9.21 11.57 10.76 10.12 9.18 9.26 8.21 7.92%
P/EPS 105.30 109.08 84.11 72.19 71.13 68.96 63.49 39.89%
EY 0.95 0.92 1.19 1.39 1.41 1.45 1.58 -28.65%
DY 0.85 0.91 1.14 1.79 1.52 1.28 1.02 -11.39%
P/NAPS 2.75 3.44 3.55 3.61 3.48 3.90 3.38 -12.79%

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