[PWROOT] YoY Annualized Quarter Result on 31-Mar-2019 [#4]

Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -8.86%
YoY- 196.82%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 347,910 309,221 386,099 338,012 424,577 399,301 367,531 -0.90%
PBT 31,994 34,646 62,783 37,078 10,642 54,761 44,381 -5.30%
Tax -5,676 -6,563 -11,116 -8,947 -579 -7,544 832 -
NP 26,318 28,083 51,667 28,131 10,063 47,217 45,213 -8.62%
-
NP to SH 26,200 28,102 51,376 28,008 9,436 43,526 43,448 -8.08%
-
Tax Rate 17.74% 18.94% 17.71% 24.13% 5.44% 13.78% -1.87% -
Total Cost 321,592 281,138 334,432 309,881 414,514 352,084 322,318 -0.03%
-
Net Worth 267,953 266,221 253,242 213,491 213,488 232,956 232,124 2.42%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 22,608 27,467 51,056 31,628 30,729 35,249 32,735 -5.97%
Div Payout % 86.29% 97.74% 99.38% 112.93% 325.66% 80.99% 75.34% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 267,953 266,221 253,242 213,491 213,488 232,956 232,124 2.42%
NOSH 429,478 424,133 410,567 402,348 330,221 306,521 297,595 6.30%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 7.56% 9.08% 13.38% 8.32% 2.37% 11.82% 12.30% -
ROE 9.78% 10.56% 20.29% 13.12% 4.42% 18.68% 18.72% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 83.10 73.18 94.53 85.50 131.26 130.27 123.50 -6.38%
EPS 6.20 6.70 12.80 7.10 2.90 14.20 14.60 -13.29%
DPS 5.40 6.50 12.50 8.00 9.50 11.50 11.00 -11.17%
NAPS 0.64 0.63 0.62 0.54 0.66 0.76 0.78 -3.24%
Adjusted Per Share Value based on latest NOSH - 402,348
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 71.59 63.63 79.45 69.56 87.37 82.17 75.63 -0.91%
EPS 5.39 5.78 10.57 5.76 1.94 8.96 8.94 -8.08%
DPS 4.65 5.65 10.51 6.51 6.32 7.25 6.74 -5.99%
NAPS 0.5514 0.5478 0.5211 0.4393 0.4393 0.4794 0.4777 2.41%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.36 1.72 1.90 1.27 1.41 2.33 2.15 -
P/RPS 1.64 2.35 2.01 1.49 1.07 1.79 1.74 -0.98%
P/EPS 21.73 25.86 15.11 17.93 48.33 16.41 14.73 6.69%
EY 4.60 3.87 6.62 5.58 2.07 6.09 6.79 -6.28%
DY 3.97 3.78 6.58 6.30 6.74 4.94 5.12 -4.14%
P/NAPS 2.13 2.73 3.06 2.35 2.14 3.07 2.76 -4.22%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/05/22 28/05/21 28/05/20 28/05/19 25/05/18 30/05/17 26/05/16 -
Price 1.53 1.69 2.24 1.34 1.51 2.57 1.98 -
P/RPS 1.84 2.31 2.37 1.57 1.15 1.97 1.60 2.35%
P/EPS 24.45 25.41 17.81 18.92 51.76 18.10 13.56 10.31%
EY 4.09 3.94 5.62 5.29 1.93 5.53 7.37 -9.34%
DY 3.53 3.85 5.58 5.97 6.29 4.47 5.56 -7.28%
P/NAPS 2.39 2.68 3.61 2.48 2.29 3.38 2.54 -1.00%

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