[PWROOT] YoY Quarter Result on 31-Dec-2018 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 0.68%
YoY- 8.74%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 95,546 80,604 101,373 81,870 115,116 103,315 85,865 1.79%
PBT 7,626 8,166 16,491 8,206 6,710 15,385 4,627 8.67%
Tax -1,608 -998 -3,118 -1,168 -136 -1,873 4,434 -
NP 6,018 7,168 13,373 7,038 6,574 13,512 9,061 -6.58%
-
NP to SH 6,027 7,048 13,084 6,977 6,416 12,531 8,713 -5.95%
-
Tax Rate 21.09% 12.22% 18.91% 14.23% 2.03% 12.17% -95.83% -
Total Cost 89,528 73,436 88,000 74,832 108,542 89,803 76,804 2.58%
-
Net Worth 260,683 269,864 267,070 217,433 229,621 233,120 234,349 1.78%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 5,045 6,324 14,162 6,720 8,085 7,668 6,008 -2.86%
Div Payout % 83.71% 89.74% 108.25% 96.33% 126.02% 61.20% 68.97% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 260,683 269,864 267,070 217,433 229,621 233,120 234,349 1.78%
NOSH 429,009 424,012 408,814 402,229 330,148 329,291 300,448 6.11%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 6.30% 8.89% 13.19% 8.60% 5.71% 13.08% 10.55% -
ROE 2.31% 2.61% 4.90% 3.21% 2.79% 5.38% 3.72% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 22.72 19.12 25.05 20.71 35.59 33.68 28.58 -3.74%
EPS 1.40 1.70 3.20 1.80 2.00 4.10 2.90 -11.41%
DPS 1.20 1.50 3.50 1.70 2.50 2.50 2.00 -8.15%
NAPS 0.62 0.64 0.66 0.55 0.71 0.76 0.78 -3.75%
Adjusted Per Share Value based on latest NOSH - 402,229
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 19.66 16.59 20.86 16.85 23.69 21.26 17.67 1.79%
EPS 1.24 1.45 2.69 1.44 1.32 2.58 1.79 -5.92%
DPS 1.04 1.30 2.91 1.38 1.66 1.58 1.24 -2.88%
NAPS 0.5364 0.5553 0.5496 0.4474 0.4725 0.4797 0.4823 1.78%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.33 1.97 2.40 1.38 1.88 2.05 2.75 -
P/RPS 5.85 10.31 9.58 6.66 5.28 6.09 9.62 -7.94%
P/EPS 92.78 117.86 74.23 78.19 94.76 50.18 94.83 -0.36%
EY 1.08 0.85 1.35 1.28 1.06 1.99 1.05 0.47%
DY 0.90 0.76 1.46 1.23 1.33 1.22 0.73 3.54%
P/NAPS 2.15 3.08 3.64 2.51 2.65 2.70 3.53 -7.92%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 27/02/20 26/02/19 27/02/18 24/02/17 24/02/16 -
Price 1.35 1.76 2.30 1.42 1.67 2.20 2.41 -
P/RPS 5.94 9.21 9.18 6.86 4.69 6.53 8.43 -5.66%
P/EPS 94.18 105.30 71.13 80.46 84.18 53.85 83.10 2.10%
EY 1.06 0.95 1.41 1.24 1.19 1.86 1.20 -2.04%
DY 0.89 0.85 1.52 1.20 1.50 1.14 0.83 1.16%
P/NAPS 2.18 2.75 3.48 2.58 2.35 2.89 3.09 -5.64%

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