[PWROOT] QoQ TTM Result on 31-Dec-2019 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 16.26%
YoY- 222.62%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 355,369 375,788 386,099 375,299 355,796 342,994 338,012 3.38%
PBT 58,487 62,972 62,783 55,250 46,965 39,666 37,078 35.39%
Tax -13,458 -12,871 -11,116 -11,212 -9,262 -8,491 -8,947 31.18%
NP 45,029 50,101 51,667 44,038 37,703 31,175 28,131 36.72%
-
NP to SH 44,943 49,930 51,376 43,663 37,556 31,046 28,008 36.94%
-
Tax Rate 23.01% 20.44% 17.71% 20.29% 19.72% 21.41% 24.13% -
Total Cost 310,340 325,687 334,432 331,261 318,093 311,819 309,881 0.09%
-
Net Worth 268,236 254,399 253,242 267,070 237,658 228,801 213,491 16.38%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 49,141 52,642 50,273 45,400 37,958 32,790 30,402 37.60%
Div Payout % 109.34% 105.43% 97.85% 103.98% 101.07% 105.62% 108.55% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 268,236 254,399 253,242 267,070 237,658 228,801 213,491 16.38%
NOSH 421,827 417,155 410,567 408,814 403,896 402,822 402,348 3.19%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 12.67% 13.33% 13.38% 11.73% 10.60% 9.09% 8.32% -
ROE 16.76% 19.63% 20.29% 16.35% 15.80% 13.57% 13.12% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 84.79 91.58 94.53 92.75 89.83 86.95 85.50 -0.55%
EPS 10.72 12.17 12.58 10.79 9.48 7.87 7.08 31.75%
DPS 11.72 12.83 12.31 11.22 9.60 8.30 7.69 32.33%
NAPS 0.64 0.62 0.62 0.66 0.60 0.58 0.54 11.95%
Adjusted Per Share Value based on latest NOSH - 408,814
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 73.13 77.33 79.45 77.23 73.22 70.58 69.56 3.38%
EPS 9.25 10.27 10.57 8.99 7.73 6.39 5.76 37.01%
DPS 10.11 10.83 10.35 9.34 7.81 6.75 6.26 37.53%
NAPS 0.552 0.5235 0.5211 0.5496 0.4891 0.4708 0.4393 16.39%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.11 2.25 1.90 2.40 2.11 1.53 1.27 -
P/RPS 2.49 2.46 2.01 2.59 2.35 1.76 1.49 40.69%
P/EPS 19.68 18.49 15.11 22.24 22.25 19.44 17.93 6.38%
EY 5.08 5.41 6.62 4.50 4.49 5.14 5.58 -6.05%
DY 5.56 5.70 6.48 4.67 4.55 5.42 6.06 -5.56%
P/NAPS 3.30 3.63 3.06 3.64 3.52 2.64 2.35 25.32%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 26/08/20 28/05/20 27/02/20 25/11/19 27/08/19 28/05/19 -
Price 2.20 2.20 2.24 2.30 2.34 1.96 1.34 -
P/RPS 2.59 2.40 2.37 2.48 2.61 2.25 1.57 39.48%
P/EPS 20.52 18.08 17.81 21.32 24.68 24.90 18.92 5.54%
EY 4.87 5.53 5.62 4.69 4.05 4.02 5.29 -5.35%
DY 5.33 5.83 5.49 4.88 4.10 4.23 5.74 -4.80%
P/NAPS 3.44 3.55 3.61 3.48 3.90 3.38 2.48 24.30%

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