[PWROOT] YoY Annualized Quarter 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- 0.72%
YoY- 67.93%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 463,394 334,742 325,594 394,261 344,545 458,661 410,274 2.04%
PBT 67,486 23,724 44,636 61,464 37,234 27,680 54,781 3.53%
Tax -10,869 -5,452 -9,464 -9,168 -6,148 -1,481 -5,456 12.16%
NP 56,617 18,272 35,172 52,296 31,086 26,198 49,325 2.32%
-
NP to SH 56,220 18,177 34,977 51,602 30,729 25,265 45,556 3.56%
-
Tax Rate 16.11% 22.98% 21.20% 14.92% 16.51% 5.35% 9.96% -
Total Cost 406,777 316,470 290,422 341,965 313,458 432,462 360,949 2.01%
-
Net Worth 272,968 260,683 269,864 267,070 217,433 229,621 233,120 2.66%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 46,194 16,257 33,733 45,860 26,882 38,809 30,673 7.05%
Div Payout % 82.17% 89.44% 96.44% 88.87% 87.48% 153.61% 67.33% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 272,968 260,683 269,864 267,070 217,433 229,621 233,120 2.66%
NOSH 445,420 429,009 424,012 408,814 402,229 330,148 329,291 5.16%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 12.22% 5.46% 10.80% 13.26% 9.02% 5.71% 12.02% -
ROE 20.60% 6.97% 12.96% 19.32% 14.13% 11.00% 19.54% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 110.34 79.61 77.22 97.43 87.15 141.82 133.75 -3.15%
EPS 13.47 4.27 8.40 12.93 7.87 7.87 15.07 -1.85%
DPS 11.00 3.87 8.00 11.33 6.80 12.00 10.00 1.60%
NAPS 0.65 0.62 0.64 0.66 0.55 0.71 0.76 -2.57%
Adjusted Per Share Value based on latest NOSH - 408,814
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 95.36 68.88 67.00 81.13 70.90 94.39 84.43 2.04%
EPS 11.57 3.74 7.20 10.62 6.32 5.20 9.37 3.57%
DPS 9.51 3.35 6.94 9.44 5.53 7.99 6.31 7.07%
NAPS 0.5617 0.5364 0.5553 0.5496 0.4474 0.4725 0.4797 2.66%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.08 1.33 1.97 2.40 1.38 1.88 2.05 -
P/RPS 1.89 1.67 2.55 2.46 1.58 1.33 1.53 3.58%
P/EPS 15.54 30.76 23.75 18.82 17.75 24.07 13.80 1.99%
EY 6.44 3.25 4.21 5.31 5.63 4.16 7.24 -1.93%
DY 5.29 2.91 4.06 4.72 4.93 6.38 4.88 1.35%
P/NAPS 3.20 2.15 3.08 3.64 2.51 2.65 2.70 2.87%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 25/02/22 25/02/21 27/02/20 26/02/19 27/02/18 24/02/17 -
Price 2.05 1.35 1.76 2.30 1.42 1.67 2.20 -
P/RPS 1.86 1.70 2.28 2.36 1.63 1.18 1.64 2.11%
P/EPS 15.31 31.23 21.22 18.04 18.27 21.38 14.81 0.55%
EY 6.53 3.20 4.71 5.54 5.47 4.68 6.75 -0.55%
DY 5.37 2.86 4.55 4.93 4.79 7.19 4.55 2.79%
P/NAPS 3.15 2.18 2.75 3.48 2.58 2.35 2.89 1.44%

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