[PWROOT] YoY Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 32.75%
YoY- 83.43%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 455,763 347,910 309,221 386,099 338,012 424,577 399,301 2.22%
PBT 71,060 31,994 34,646 62,783 37,078 10,642 54,761 4.43%
Tax -11,015 -5,676 -6,563 -11,116 -8,947 -579 -7,544 6.50%
NP 60,045 26,318 28,083 51,667 28,131 10,063 47,217 4.08%
-
NP to SH 59,353 26,200 28,102 51,376 28,008 9,436 43,526 5.30%
-
Tax Rate 15.50% 17.74% 18.94% 17.71% 24.13% 5.44% 13.78% -
Total Cost 395,718 321,592 281,138 334,432 309,881 414,514 352,084 1.96%
-
Net Worth 288,369 267,953 266,221 253,242 213,491 213,488 232,956 3.61%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 49,828 22,608 27,467 51,056 31,628 30,729 35,249 5.93%
Div Payout % 83.95% 86.29% 97.74% 99.38% 112.93% 325.66% 80.99% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 288,369 267,953 266,221 253,242 213,491 213,488 232,956 3.61%
NOSH 448,003 429,478 424,133 410,567 402,348 330,221 306,521 6.52%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 13.17% 7.56% 9.08% 13.38% 8.32% 2.37% 11.82% -
ROE 20.58% 9.78% 10.56% 20.29% 13.12% 4.42% 18.68% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 107.47 83.10 73.18 94.53 85.50 131.26 130.27 -3.15%
EPS 14.20 6.20 6.70 12.80 7.10 2.90 14.20 0.00%
DPS 11.75 5.40 6.50 12.50 8.00 9.50 11.50 0.35%
NAPS 0.68 0.64 0.63 0.62 0.54 0.66 0.76 -1.83%
Adjusted Per Share Value based on latest NOSH - 410,567
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 93.79 71.59 63.63 79.45 69.56 87.37 82.17 2.22%
EPS 12.21 5.39 5.78 10.57 5.76 1.94 8.96 5.29%
DPS 10.25 4.65 5.65 10.51 6.51 6.32 7.25 5.93%
NAPS 0.5934 0.5514 0.5478 0.5211 0.4393 0.4393 0.4794 3.61%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.12 1.36 1.72 1.90 1.27 1.41 2.33 -
P/RPS 1.97 1.64 2.35 2.01 1.49 1.07 1.79 1.60%
P/EPS 15.15 21.73 25.86 15.11 17.93 48.33 16.41 -1.32%
EY 6.60 4.60 3.87 6.62 5.58 2.07 6.09 1.34%
DY 5.54 3.97 3.78 6.58 6.30 6.74 4.94 1.92%
P/NAPS 3.12 2.13 2.73 3.06 2.35 2.14 3.07 0.26%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 31/05/22 28/05/21 28/05/20 28/05/19 25/05/18 30/05/17 -
Price 2.05 1.53 1.69 2.24 1.34 1.51 2.57 -
P/RPS 1.91 1.84 2.31 2.37 1.57 1.15 1.97 -0.51%
P/EPS 14.65 24.45 25.41 17.81 18.92 51.76 18.10 -3.46%
EY 6.83 4.09 3.94 5.62 5.29 1.93 5.53 3.57%
DY 5.73 3.53 3.85 5.58 5.97 6.29 4.47 4.22%
P/NAPS 3.01 2.39 2.68 3.61 2.48 2.29 3.38 -1.91%

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