[PWROOT] YoY Annualized Quarter 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- -8.84%
YoY- -32.22%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 406,692 463,394 334,742 325,594 394,261 344,545 458,661 -1.98%
PBT 48,304 67,486 23,724 44,636 61,464 37,234 27,680 9.71%
Tax -4,140 -10,869 -5,452 -9,464 -9,168 -6,148 -1,481 18.67%
NP 44,164 56,617 18,272 35,172 52,296 31,086 26,198 9.08%
-
NP to SH 43,514 56,220 18,177 34,977 51,602 30,729 25,265 9.47%
-
Tax Rate 8.57% 16.11% 22.98% 21.20% 14.92% 16.51% 5.35% -
Total Cost 362,528 406,777 316,470 290,422 341,965 313,458 432,462 -2.89%
-
Net Worth 342,189 272,968 260,683 269,864 267,070 217,433 229,621 6.87%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 35,760 46,194 16,257 33,733 45,860 26,882 38,809 -1.35%
Div Payout % 82.18% 82.17% 89.44% 96.44% 88.87% 87.48% 153.61% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 342,189 272,968 260,683 269,864 267,070 217,433 229,621 6.87%
NOSH 485,944 445,420 429,009 424,012 408,814 402,229 330,148 6.65%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 10.86% 12.22% 5.46% 10.80% 13.26% 9.02% 5.71% -
ROE 12.72% 20.60% 6.97% 12.96% 19.32% 14.13% 11.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 87.95 110.34 79.61 77.22 97.43 87.15 141.82 -7.65%
EPS 9.60 13.47 4.27 8.40 12.93 7.87 7.87 3.36%
DPS 7.73 11.00 3.87 8.00 11.33 6.80 12.00 -7.06%
NAPS 0.74 0.65 0.62 0.64 0.66 0.55 0.71 0.69%
Adjusted Per Share Value based on latest NOSH - 424,012
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 83.69 95.36 68.88 67.00 81.13 70.90 94.39 -1.98%
EPS 8.95 11.57 3.74 7.20 10.62 6.32 5.20 9.46%
DPS 7.36 9.51 3.35 6.94 9.44 5.53 7.99 -1.35%
NAPS 0.7042 0.5617 0.5364 0.5553 0.5496 0.4474 0.4725 6.87%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.74 2.08 1.33 1.97 2.40 1.38 1.88 -
P/RPS 1.98 1.89 1.67 2.55 2.46 1.58 1.33 6.85%
P/EPS 18.49 15.54 30.76 23.75 18.82 17.75 24.07 -4.29%
EY 5.41 6.44 3.25 4.21 5.31 5.63 4.16 4.47%
DY 4.44 5.29 2.91 4.06 4.72 4.93 6.38 -5.86%
P/NAPS 2.35 3.20 2.15 3.08 3.64 2.51 2.65 -1.98%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 22/02/23 25/02/22 25/02/21 27/02/20 26/02/19 27/02/18 -
Price 1.70 2.05 1.35 1.76 2.30 1.42 1.67 -
P/RPS 1.93 1.86 1.70 2.28 2.36 1.63 1.18 8.54%
P/EPS 18.07 15.31 31.23 21.22 18.04 18.27 21.38 -2.76%
EY 5.54 6.53 3.20 4.71 5.54 5.47 4.68 2.85%
DY 4.55 5.37 2.86 4.55 4.93 4.79 7.19 -7.33%
P/NAPS 2.30 3.15 2.18 2.75 3.48 2.58 2.35 -0.35%

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