[PWROOT] QoQ TTM 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- -9.99%

YoY- 19.67%

Quarter Report

POWER ROOT - Q221.pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
TTM Result
Revenue	299,984	309,222	334,600	355,369	375,788	386,099	375,299	-13.88%
YoY %	-2.99%	-7.58%	-5.84%	-5.43%	-2.67%	2.88%	-	-
Horiz. %	79.93%	82.39%	89.16%	94.69%	100.13%	102.88%	100.00%	-
PBT	24,282	34,646	50,162	58,487	62,972	62,783	55,250	-42.22%
YoY %	-29.91%	-30.93%	-14.23%	-7.12%	0.30%	13.63%	-	-
Horiz. %	43.95%	62.71%	90.79%	105.86%	113.98%	113.63%	100.00%	-
Tax	-4,894	-6,563	-11,338	-13,458	-12,871	-11,116	-11,212	-42.48%
YoY %	25.43%	42.12%	15.75%	-4.56%	-15.79%	0.86%	-	-
Horiz. %	43.65%	58.54%	101.12%	120.03%	114.80%	99.14%	100.00%	-
NP	19,388	28,083	38,824	45,029	50,101	51,667	44,038	-42.15%
YoY %	-30.96%	-27.67%	-13.78%	-10.12%	-3.03%	17.32%	-	-
Horiz. %	44.03%	63.77%	88.16%	102.25%	113.77%	117.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,378	28,102	38,907	44,943	49,930	51,376	43,663	-41.84%
YoY %	-31.04%	-27.77%	-13.43%	-9.99%	-2.81%	17.66%	-	-
Horiz. %	44.38%	64.36%	89.11%	102.93%	114.35%	117.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.15%	18.94%	22.60%	23.01%	20.44%	17.71%	20.29%	-
YoY %	6.39%	-16.19%	-1.78%	12.57%	15.42%	-12.72%	-	-
Horiz. %	99.31%	93.35%	111.38%	113.41%	100.74%	87.28%	100.00%	-
Total Cost	280,596	281,139	295,776	310,340	325,687	334,432	331,261	-10.48%
YoY %	-0.19%	-4.95%	-4.69%	-4.71%	-2.61%	0.96%	-	-
Horiz. %	84.71%	84.87%	89.29%	93.68%	98.32%	100.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,622	266,221	269,864	268,236	254,399	253,242	267,070	-0.11%
YoY %	0.15%	-1.35%	0.61%	5.44%	0.46%	-5.18%	-	-
Horiz. %	99.83%	99.68%	101.05%	100.44%	95.26%	94.82%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Dividend
Div	18,936	27,078	41,303	49,141	52,642	50,273	45,400	-44.20%
YoY %	-30.07%	-34.44%	-15.95%	-6.65%	4.71%	10.73%	-	-
Horiz. %	41.71%	59.64%	90.98%	108.24%	115.95%	110.73%	100.00%	-
Div Payout %	97.72%	96.36%	106.16%	109.34%	105.43%	97.85%	103.98%	-
YoY %	1.41%	-9.23%	-2.91%	3.71%	7.75%	-5.90%	-	-
Horiz. %	93.98%	92.67%	102.10%	105.15%	101.39%	94.10%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Equity
Net Worth	266,622	266,221	269,864	268,236	254,399	253,242	267,070	-0.11%
YoY %	0.15%	-1.35%	0.61%	5.44%	0.46%	-5.18%	-	-
Horiz. %	99.83%	99.68%	101.05%	100.44%	95.26%	94.82%	100.00%	-
NOSH	425,017	424,133	424,012	421,827	417,155	410,567	408,814	2.62%
YoY %	0.21%	0.03%	0.52%	1.12%	1.60%	0.43%	-	-
Horiz. %	103.96%	103.75%	103.72%	103.18%	102.04%	100.43%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Ratio Analysis
NP Margin	6.46%	9.08%	11.60%	12.67%	13.33%	13.38%	11.73%	-
YoY %	-28.85%	-21.72%	-8.45%	-4.95%	-0.37%	14.07%	-	-
Horiz. %	55.07%	77.41%	98.89%	108.01%	113.64%	114.07%	100.00%	-
ROE	7.27%	10.56%	14.42%	16.76%	19.63%	20.29%	16.35%	-
YoY %	-31.16%	-26.77%	-13.96%	-14.62%	-3.25%	24.10%	-	-
Horiz. %	44.46%	64.59%	88.20%	102.51%	120.06%	124.10%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Per Share
RPS	70.88	73.18	79.35	84.79	91.58	94.53	92.75	-16.42%
YoY %	-3.14%	-7.78%	-6.42%	-7.41%	-3.12%	1.92%	-	-
Horiz. %	76.42%	78.90%	85.55%	91.42%	98.74%	101.92%	100.00%	-
EPS	4.58	6.65	9.23	10.72	12.17	12.58	10.79	-43.54%
YoY %	-31.13%	-27.95%	-13.90%	-11.91%	-3.26%	16.59%	-	-
Horiz. %	42.45%	61.63%	85.54%	99.35%	112.79%	116.59%	100.00%	-
DPS	4.50	6.41	9.80	11.72	12.83	12.31	11.22	-45.64%
YoY %	-29.80%	-34.59%	-16.38%	-8.65%	4.22%	9.71%	-	-
Horiz. %	40.11%	57.13%	87.34%	104.46%	114.35%	109.71%	100.00%	-
NAPS	0.63	0.63	0.64	0.64	0.62	0.62	0.66	-3.05%
YoY %	0.00%	-1.56%	0.00%	3.23%	0.00%	-6.06%	-	-
Horiz. %	95.45%	95.45%	96.97%	96.97%	93.94%	93.94%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Adjusted Per Share Value based on latest NOSH - 421,827
RPS	61.73	63.63	68.86	73.13	77.33	79.45	77.23	-13.88%
YoY %	-2.99%	-7.60%	-5.84%	-5.43%	-2.67%	2.87%	-	-
Horiz. %	79.93%	82.39%	89.16%	94.69%	100.13%	102.87%	100.00%	-
EPS	3.99	5.78	8.01	9.25	10.27	10.57	8.99	-41.84%
YoY %	-30.97%	-27.84%	-13.41%	-9.93%	-2.84%	17.58%	-	-
Horiz. %	44.38%	64.29%	89.10%	102.89%	114.24%	117.58%	100.00%	-
DPS	3.90	5.57	8.50	10.11	10.83	10.35	9.34	-44.16%
YoY %	-29.98%	-34.47%	-15.92%	-6.65%	4.64%	10.81%	-	-
Horiz. %	41.76%	59.64%	91.01%	108.24%	115.95%	110.81%	100.00%	-
NAPS	0.5487	0.5478	0.5553	0.552	0.5235	0.5211	0.5496	-0.10%
YoY %	0.16%	-1.35%	0.60%	5.44%	0.46%	-5.19%	-	-
Horiz. %	99.84%	99.67%	101.04%	100.44%	95.25%	94.81%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Financial Quarter End Date
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	1.86	2.35	2.48	2.49	2.46	2.01	2.59	-19.82%
YoY %	-20.85%	-5.24%	-0.40%	1.22%	22.39%	-22.39%	-	-
Horiz. %	71.81%	90.73%	95.75%	96.14%	94.98%	77.61%	100.00%	-
P/EPS	28.83	25.86	21.35	19.68	18.49	15.11	22.24	18.90%
YoY %	11.48%	21.12%	8.49%	6.44%	22.37%	-32.06%	-	-
Horiz. %	129.63%	116.28%	96.00%	88.49%	83.14%	67.94%	100.00%	-
EY	3.47	3.87	4.68	5.08	5.41	6.62	4.50	-15.92%
YoY %	-10.34%	-17.31%	-7.87%	-6.10%	-18.28%	47.11%	-	-
Horiz. %	77.11%	86.00%	104.00%	112.89%	120.22%	147.11%	100.00%	-
DY	3.41	3.73	4.97	5.56	5.70	6.48	4.67	-18.92%
YoY %	-8.58%	-24.95%	-10.61%	-2.46%	-12.04%	38.76%	-	-
Horiz. %	73.02%	79.87%	106.42%	119.06%	122.06%	138.76%	100.00%	-
P/NAPS	2.10	2.73	3.08	3.30	3.63	3.06	3.64	-30.72%
YoY %	-23.08%	-11.36%	-6.67%	-9.09%	18.63%	-15.93%	-	-
Horiz. %	57.69%	75.00%	84.62%	90.66%	99.73%	84.07%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Announcement Date
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	1.90	2.31	2.22	2.59	2.40	2.37	2.48	-16.28%
YoY %	-17.75%	4.05%	-14.29%	7.92%	1.27%	-4.44%	-	-
Horiz. %	76.61%	93.15%	89.52%	104.44%	96.77%	95.56%	100.00%	-
P/EPS	29.48	25.41	19.07	20.52	18.08	17.81	21.32	24.14%
YoY %	16.02%	33.25%	-7.07%	13.50%	1.52%	-16.46%	-	-
Horiz. %	138.27%	119.18%	89.45%	96.25%	84.80%	83.54%	100.00%	-
EY	3.39	3.94	5.24	4.87	5.53	5.62	4.69	-19.47%
YoY %	-13.96%	-24.81%	7.60%	-11.93%	-1.60%	19.83%	-	-
Horiz. %	72.28%	84.01%	111.73%	103.84%	117.91%	119.83%	100.00%	-
DY	3.33	3.79	5.57	5.33	5.83	5.49	4.88	-22.50%
YoY %	-12.14%	-31.96%	4.50%	-8.58%	6.19%	12.50%	-	-
Horiz. %	68.24%	77.66%	114.14%	109.22%	119.47%	112.50%	100.00%	-
P/NAPS	2.14	2.68	2.75	3.44	3.55	3.61	3.48	-27.70%
YoY %	-20.15%	-2.55%	-20.06%	-3.10%	-1.66%	3.74%	-	-
Horiz. %	61.49%	77.01%	79.02%	98.85%	102.01%	103.74%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos