[PWROOT] QoQ TTM 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- 106.95%
YoY- 196.82%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 375,299 355,796 342,994 338,012 338,990 372,236 404,597 -4.87%
PBT 55,250 46,965 39,666 37,078 17,808 16,312 18,284 108.59%
Tax -11,212 -9,262 -8,491 -8,947 -4,079 -3,047 -2,048 209.66%
NP 44,038 37,703 31,175 28,131 13,729 13,265 16,236 94.13%
-
NP to SH 43,663 37,556 31,046 28,008 13,534 12,973 15,754 96.94%
-
Tax Rate 20.29% 19.72% 21.41% 24.13% 22.91% 18.68% 11.20% -
Total Cost 331,261 318,093 311,819 309,881 325,261 358,971 388,361 -10.03%
-
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 45,400 37,958 32,790 30,402 20,554 21,918 23,288 55.86%
Div Payout % 103.98% 101.07% 105.62% 108.55% 151.87% 168.96% 147.83% -
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 11.73% 10.60% 9.09% 8.32% 4.05% 3.56% 4.01% -
ROE 16.35% 15.80% 13.57% 13.12% 6.22% 5.76% 7.38% -
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 92.75 89.83 86.95 85.50 85.75 94.24 125.03 -18.00%
EPS 10.79 9.48 7.87 7.08 3.42 3.28 4.87 69.70%
DPS 11.22 9.60 8.30 7.69 5.20 5.55 7.20 34.30%
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 77.23 73.22 70.58 69.56 69.76 76.60 83.26 -4.87%
EPS 8.99 7.73 6.39 5.76 2.79 2.67 3.24 97.09%
DPS 9.34 7.81 6.75 6.26 4.23 4.51 4.79 55.88%
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 2.59 2.35 1.76 1.49 1.61 1.66 1.42 49.11%
P/EPS 22.24 22.25 19.44 17.93 40.31 47.50 36.36 -27.87%
EY 4.50 4.49 5.14 5.58 2.48 2.11 2.75 38.73%
DY 4.67 4.55 5.42 6.06 3.77 3.56 4.07 9.57%
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 2.48 2.61 2.25 1.57 1.66 1.45 1.23 59.39%
P/EPS 21.32 24.68 24.90 18.92 41.48 41.71 31.63 -23.06%
EY 4.69 4.05 4.02 5.29 2.41 2.40 3.16 30.02%
DY 4.88 4.10 4.23 5.74 3.66 4.05 4.68 2.82%
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