[PWROOT] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -13.43%
YoY- -10.89%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 301,140 299,984 309,222 334,600 355,369 375,788 386,099 -15.25%
PBT 19,502 24,282 34,646 50,162 58,487 62,972 62,783 -54.10%
Tax -2,944 -4,894 -6,563 -11,338 -13,458 -12,871 -11,116 -58.72%
NP 16,558 19,388 28,083 38,824 45,029 50,101 51,667 -53.13%
-
NP to SH 16,523 19,378 28,102 38,907 44,943 49,930 51,376 -53.02%
-
Tax Rate 15.10% 20.15% 18.94% 22.60% 23.01% 20.44% 17.71% -
Total Cost 284,582 280,596 281,139 295,776 310,340 325,687 334,432 -10.19%
-
Net Worth 268,185 266,622 266,221 269,864 268,236 254,399 253,242 3.89%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 15,662 18,936 27,078 41,303 49,141 52,642 50,273 -54.01%
Div Payout % 94.79% 97.72% 96.36% 106.16% 109.34% 105.43% 97.85% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 268,185 266,622 266,221 269,864 268,236 254,399 253,242 3.89%
NOSH 428,041 425,017 424,133 424,012 421,827 417,155 410,567 2.81%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.50% 6.46% 9.08% 11.60% 12.67% 13.33% 13.38% -
ROE 6.16% 7.27% 10.56% 14.42% 16.76% 19.63% 20.29% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 70.74 70.88 73.18 79.35 84.79 91.58 94.53 -17.55%
EPS 3.88 4.58 6.65 9.23 10.72 12.17 12.58 -54.31%
DPS 3.70 4.50 6.41 9.80 11.72 12.83 12.31 -55.09%
NAPS 0.63 0.63 0.63 0.64 0.64 0.62 0.62 1.07%
Adjusted Per Share Value based on latest NOSH - 424,012
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 61.97 61.73 63.63 68.86 73.13 77.33 79.45 -15.25%
EPS 3.40 3.99 5.78 8.01 9.25 10.27 10.57 -53.02%
DPS 3.22 3.90 5.57 8.50 10.11 10.83 10.35 -54.05%
NAPS 0.5519 0.5487 0.5478 0.5553 0.552 0.5235 0.5211 3.89%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.34 1.32 1.72 1.97 2.11 2.25 1.90 -
P/RPS 1.89 1.86 2.35 2.48 2.49 2.46 2.01 -4.01%
P/EPS 34.52 28.83 25.86 21.35 19.68 18.49 15.11 73.37%
EY 2.90 3.47 3.87 4.68 5.08 5.41 6.62 -42.29%
DY 2.76 3.41 3.73 4.97 5.56 5.70 6.48 -43.36%
P/NAPS 2.13 2.10 2.73 3.08 3.30 3.63 3.06 -21.44%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 27/08/21 28/05/21 25/02/21 26/11/20 26/08/20 28/05/20 -
Price 1.38 1.35 1.69 1.76 2.20 2.20 2.24 -
P/RPS 1.95 1.90 2.31 2.22 2.59 2.40 2.37 -12.18%
P/EPS 35.55 29.48 25.41 19.07 20.52 18.08 17.81 58.46%
EY 2.81 3.39 3.94 5.24 4.87 5.53 5.62 -36.97%
DY 2.68 3.33 3.79 5.57 5.33 5.83 5.49 -37.97%
P/NAPS 2.19 2.14 2.68 2.75 3.44 3.55 3.61 -28.31%

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