[PWROOT] YoY Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 78.76%
YoY- -25.11%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 212,114 240,871 155,511 163,592 194,323 176,539 228,880 -1.25%
PBT 30,998 38,275 10,167 25,311 29,607 19,720 14,050 14.09%
Tax -5,040 -7,124 -2,481 -6,100 -3,758 -3,443 -975 31.47%
NP 25,958 31,151 7,686 19,211 25,849 16,277 13,075 12.10%
-
NP to SH 25,633 30,886 7,606 19,185 25,618 16,070 12,533 12.65%
-
Tax Rate 16.26% 18.61% 24.40% 24.10% 12.69% 17.46% 6.94% -
Total Cost 186,156 209,720 147,825 144,381 168,474 160,262 215,805 -2.43%
-
Net Worth 346,892 266,383 268,185 268,236 237,658 225,153 236,083 6.62%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 20,813 24,973 7,236 18,860 19,804 13,430 21,021 -0.16%
Div Payout % 81.20% 80.86% 95.15% 98.31% 77.31% 83.57% 167.73% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 346,892 266,383 268,185 268,236 237,658 225,153 236,083 6.62%
NOSH 485,944 438,753 428,041 421,827 403,896 401,929 330,108 6.65%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 12.24% 12.93% 4.94% 11.74% 13.30% 9.22% 5.71% -
ROE 7.39% 11.59% 2.84% 7.15% 10.78% 7.14% 5.31% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 45.86 57.87 36.53 39.03 49.06 44.69 70.77 -6.97%
EPS 5.70 7.40 1.80 4.60 6.50 4.10 3.90 6.52%
DPS 4.50 6.00 1.70 4.50 5.00 3.40 6.50 -5.94%
NAPS 0.75 0.64 0.63 0.64 0.60 0.57 0.73 0.45%
Adjusted Per Share Value based on latest NOSH - 421,827
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 43.65 49.57 32.00 33.66 39.99 36.33 47.10 -1.25%
EPS 5.27 6.36 1.57 3.95 5.27 3.31 2.58 12.63%
DPS 4.28 5.14 1.49 3.88 4.08 2.76 4.33 -0.19%
NAPS 0.7139 0.5482 0.5519 0.552 0.4891 0.4633 0.4858 6.62%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.98 1.89 1.34 2.11 2.11 1.56 2.08 -
P/RPS 4.32 3.27 3.67 5.41 4.30 3.49 2.94 6.62%
P/EPS 35.73 25.47 75.00 46.10 32.62 38.35 53.67 -6.55%
EY 2.80 3.93 1.33 2.17 3.07 2.61 1.86 7.05%
DY 2.27 3.17 1.27 2.13 2.37 2.18 3.13 -5.21%
P/NAPS 2.64 2.95 2.13 3.30 3.52 2.74 2.85 -1.26%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 22/11/22 23/11/21 26/11/20 25/11/19 27/11/18 28/11/17 -
Price 2.02 2.27 1.38 2.20 2.34 1.37 2.01 -
P/RPS 4.40 3.92 3.78 5.64 4.77 3.07 2.84 7.56%
P/EPS 36.45 30.59 77.24 48.06 36.18 33.68 51.87 -5.70%
EY 2.74 3.27 1.29 2.08 2.76 2.97 1.93 6.01%
DY 2.23 2.64 1.23 2.05 2.14 2.48 3.23 -5.98%
P/NAPS 2.69 3.55 2.19 3.44 3.90 2.40 2.75 -0.36%

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