[PWROOT] YoY 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- -21.24%

YoY- -37.11%

Quarter Report

POWER ROOT - Q221.pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Quarter Result
Revenue	99,701	128,789	80,832	79,676	100,095	87,293	119,654	-2.99%
YoY %	-22.59%	59.33%	1.45%	-20.40%	14.67%	-27.05%	-	-
Horiz. %	83.32%	107.63%	67.55%	66.59%	83.65%	72.95%	100.00%	-
PBT	12,331	19,834	6,950	11,730	16,215	8,916	10,888	2.09%
YoY %	-37.83%	185.38%	-40.75%	-27.66%	81.86%	-18.11%	-	-
Horiz. %	113.25%	182.16%	63.83%	107.73%	148.93%	81.89%	100.00%	-
Tax	-1,858	-4,013	-1,308	-3,258	-2,671	-1,900	-901	12.81%
YoY %	53.70%	-206.80%	59.85%	-21.98%	-40.58%	-110.88%	-	-
Horiz. %	206.22%	445.39%	145.17%	361.60%	296.45%	210.88%	100.00%	-
NP	10,473	15,821	5,642	8,472	13,544	7,016	9,987	0.79%
YoY %	-33.80%	180.41%	-33.40%	-37.45%	93.04%	-29.75%	-	-
Horiz. %	104.87%	158.42%	56.49%	84.83%	135.62%	70.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,347	15,622	5,598	8,453	13,440	6,930	9,711	1.06%
YoY %	-33.77%	179.06%	-33.77%	-37.11%	93.94%	-28.64%	-	-
Horiz. %	106.55%	160.87%	57.65%	87.05%	138.40%	71.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.07%	20.23%	18.82%	27.77%	16.47%	21.31%	8.28%	-
YoY %	-25.51%	7.49%	-32.23%	68.61%	-22.71%	157.37%	-	-
Horiz. %	182.00%	244.32%	227.29%	335.39%	198.91%	257.37%	100.00%	-
Total Cost	89,228	112,968	75,190	71,204	86,551	80,277	109,667	-3.37%
YoY %	-21.01%	50.24%	5.60%	-17.73%	7.82%	-26.80%	-	-
Horiz. %	81.36%	103.01%	68.56%	64.93%	78.92%	73.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	346,892	266,383	268,185	268,236	237,658	225,153	236,083	6.62%
YoY %	30.22%	-0.67%	-0.02%	12.87%	5.55%	-4.63%	-	-
Horiz. %	146.94%	112.83%	113.60%	113.62%	100.67%	95.37%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	9,250	12,486	5,108	8,382	11,882	6,715	8,085	2.26%
YoY %	-25.92%	144.44%	-39.06%	-29.46%	76.95%	-16.94%	-	-
Horiz. %	114.41%	154.43%	63.18%	103.67%	146.96%	83.06%	100.00%	-
Div Payout %	89.40%	79.93%	91.25%	99.16%	88.41%	96.90%	83.26%	-
YoY %	11.85%	-12.41%	-7.98%	12.16%	-8.76%	16.38%	-	-
Horiz. %	107.37%	96.00%	109.60%	119.10%	106.19%	116.38%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	346,892	266,383	268,185	268,236	237,658	225,153	236,083	6.62%
YoY %	30.22%	-0.67%	-0.02%	12.87%	5.55%	-4.63%	-	-
Horiz. %	146.94%	112.83%	113.60%	113.62%	100.67%	95.37%	100.00%	-
NOSH	485,944	438,753	428,041	421,827	403,896	401,929	330,108	6.65%
YoY %	10.76%	2.50%	1.47%	4.44%	0.49%	21.76%	-	-
Horiz. %	147.21%	132.91%	129.67%	127.78%	122.35%	121.76%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	10.50%	12.28%	6.98%	10.63%	13.53%	8.04%	8.35%	-
YoY %	-14.50%	75.93%	-34.34%	-21.43%	68.28%	-3.71%	-	-
Horiz. %	125.75%	147.07%	83.59%	127.31%	162.04%	96.29%	100.00%	-
ROE	2.98%	5.86%	2.09%	3.15%	5.66%	3.08%	4.11%	-
YoY %	-49.15%	180.38%	-33.65%	-44.35%	83.77%	-25.06%	-	-
Horiz. %	72.51%	142.58%	50.85%	76.64%	137.71%	74.94%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	21.56	30.94	18.99	19.01	25.27	22.10	37.00	-8.60%
YoY %	-30.32%	62.93%	-0.11%	-24.77%	14.34%	-40.27%	-	-
Horiz. %	58.27%	83.62%	51.32%	51.38%	68.30%	59.73%	100.00%	-
EPS	2.20	3.70	1.30	2.00	3.40	1.80	3.00	-5.03%
YoY %	-40.54%	184.62%	-35.00%	-41.18%	88.89%	-40.00%	-	-
Horiz. %	73.33%	123.33%	43.33%	66.67%	113.33%	60.00%	100.00%	-
DPS	2.00	3.00	1.20	2.00	3.00	1.70	2.50	-3.64%
YoY %	-33.33%	150.00%	-40.00%	-33.33%	76.47%	-32.00%	-	-
Horiz. %	80.00%	120.00%	48.00%	80.00%	120.00%	68.00%	100.00%	-
NAPS	0.75	0.64	0.63	0.64	0.60	0.57	0.73	0.45%
YoY %	17.19%	1.59%	-1.56%	6.67%	5.26%	-21.92%	-	-
Horiz. %	102.74%	87.67%	86.30%	87.67%	82.19%	78.08%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 421,827
RPS	20.52	26.50	16.63	16.40	20.60	17.96	24.62	-2.98%
YoY %	-22.57%	59.35%	1.40%	-20.39%	14.70%	-27.05%	-	-
Horiz. %	83.35%	107.64%	67.55%	66.61%	83.67%	72.95%	100.00%	-
EPS	2.13	3.21	1.15	1.74	2.77	1.43	2.00	1.05%
YoY %	-33.64%	179.13%	-33.91%	-37.18%	93.71%	-28.50%	-	-
Horiz. %	106.50%	160.50%	57.50%	87.00%	138.50%	71.50%	100.00%	-
DPS	1.90	2.57	1.05	1.72	2.45	1.38	1.66	2.27%
YoY %	-26.07%	144.76%	-38.95%	-29.80%	77.54%	-16.87%	-	-
Horiz. %	114.46%	154.82%	63.25%	103.61%	147.59%	83.13%	100.00%	-
NAPS	0.7139	0.5482	0.5519	0.552	0.4891	0.4633	0.4858	6.62%
YoY %	30.23%	-0.67%	-0.02%	12.86%	5.57%	-4.63%	-	-
Horiz. %	146.95%	112.84%	113.61%	113.63%	100.68%	95.37%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
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	9.19	6.11	7.06	11.10	8.35	7.06	5.62	8.53%
YoY %	50.41%	-13.46%	-36.40%	32.93%	18.27%	25.62%	-	-
Horiz. %	163.52%	108.72%	125.62%	197.51%	148.58%	125.62%	100.00%	-
P/EPS	88.51	50.36	101.90	104.62	62.19	88.92	69.27	4.16%
YoY %	75.75%	-50.58%	-2.60%	68.23%	-30.06%	28.37%	-	-
Horiz. %	127.78%	72.70%	147.11%	151.03%	89.78%	128.37%	100.00%	-
EY	1.13	1.99	0.98	0.96	1.61	1.12	1.44	-3.95%
YoY %	-43.22%	103.06%	2.08%	-40.37%	43.75%	-22.22%	-	-
Horiz. %	78.47%	138.19%	68.06%	66.67%	111.81%	77.78%	100.00%	-
DY	1.01	1.59	0.90	0.95	1.42	1.09	1.20	-2.83%
YoY %	-36.48%	76.67%	-5.26%	-33.10%	30.28%	-9.17%	-	-
Horiz. %	84.17%	132.50%	75.00%	79.17%	118.33%	90.83%	100.00%	-
P/NAPS	2.64	2.95	2.13	3.30	3.52	2.74	2.85	-1.26%
YoY %	-10.51%	38.50%	-35.45%	-6.25%	28.47%	-3.86%	-	-
Horiz. %	92.63%	103.51%	74.74%	115.79%	123.51%	96.14%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
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	9.37	7.34	7.27	11.57	9.26	6.20	5.43	9.51%
YoY %	27.66%	0.96%	-37.17%	24.95%	49.35%	14.18%	-	-
Horiz. %	172.56%	135.17%	133.89%	213.08%	170.53%	114.18%	100.00%	-
P/EPS	90.30	60.48	104.94	109.08	68.96	78.09	66.94	5.11%
YoY %	49.31%	-42.37%	-3.80%	58.18%	-11.69%	16.66%	-	-
Horiz. %	134.90%	90.35%	156.77%	162.95%	103.02%	116.66%	100.00%	-
EY	1.11	1.65	0.95	0.92	1.45	1.28	1.49	-4.78%
YoY %	-32.73%	73.68%	3.26%	-36.55%	13.28%	-14.09%	-	-
Horiz. %	74.50%	110.74%	63.76%	61.74%	97.32%	85.91%	100.00%	-
DY	0.99	1.32	0.87	0.91	1.28	1.24	1.24	-3.68%
YoY %	-25.00%	51.72%	-4.40%	-28.91%	3.23%	0.00%	-	-
Horiz. %	79.84%	106.45%	70.16%	73.39%	103.23%	100.00%	100.00%	-
P/NAPS	2.69	3.55	2.19	3.44	3.90	2.40	2.75	-0.36%
YoY %	-24.23%	62.10%	-36.34%	-11.79%	62.50%	-12.73%	-	-
Horiz. %	97.82%	129.09%	79.64%	125.09%	141.82%	87.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos