[PWROOT] YoY Quarter Result on 31-Dec-2019 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -2.65%
YoY- 87.53%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 106,675 95,546 80,604 101,373 81,870 115,116 103,315 0.53%
PBT 12,340 7,626 8,166 16,491 8,206 6,710 15,385 -3.60%
Tax -1,028 -1,608 -998 -3,118 -1,168 -136 -1,873 -9.51%
NP 11,312 6,018 7,168 13,373 7,038 6,574 13,512 -2.91%
-
NP to SH 11,279 6,027 7,048 13,084 6,977 6,416 12,531 -1.73%
-
Tax Rate 8.33% 21.09% 12.22% 18.91% 14.23% 2.03% 12.17% -
Total Cost 95,363 89,528 73,436 88,000 74,832 108,542 89,803 1.00%
-
Net Worth 272,968 260,683 269,864 267,070 217,433 229,621 233,120 2.66%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 9,448 5,045 6,324 14,162 6,720 8,085 7,668 3.53%
Div Payout % 83.77% 83.71% 89.74% 108.25% 96.33% 126.02% 61.20% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 272,968 260,683 269,864 267,070 217,433 229,621 233,120 2.66%
NOSH 445,420 429,009 424,012 408,814 402,229 330,148 329,291 5.16%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 10.60% 6.30% 8.89% 13.19% 8.60% 5.71% 13.08% -
ROE 4.13% 2.31% 2.61% 4.90% 3.21% 2.79% 5.38% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 25.40 22.72 19.12 25.05 20.71 35.59 33.68 -4.59%
EPS 2.70 1.40 1.70 3.20 1.80 2.00 4.10 -6.72%
DPS 2.25 1.20 1.50 3.50 1.70 2.50 2.50 -1.73%
NAPS 0.65 0.62 0.64 0.66 0.55 0.71 0.76 -2.57%
Adjusted Per Share Value based on latest NOSH - 408,814
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 21.95 19.66 16.59 20.86 16.85 23.69 21.26 0.53%
EPS 2.32 1.24 1.45 2.69 1.44 1.32 2.58 -1.75%
DPS 1.94 1.04 1.30 2.91 1.38 1.66 1.58 3.47%
NAPS 0.5617 0.5364 0.5553 0.5496 0.4474 0.4725 0.4797 2.66%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.08 1.33 1.97 2.40 1.38 1.88 2.05 -
P/RPS 8.19 5.85 10.31 9.58 6.66 5.28 6.09 5.05%
P/EPS 77.44 92.78 117.86 74.23 78.19 94.76 50.18 7.49%
EY 1.29 1.08 0.85 1.35 1.28 1.06 1.99 -6.96%
DY 1.08 0.90 0.76 1.46 1.23 1.33 1.22 -2.01%
P/NAPS 3.20 2.15 3.08 3.64 2.51 2.65 2.70 2.87%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 25/02/22 25/02/21 27/02/20 26/02/19 27/02/18 24/02/17 -
Price 2.05 1.35 1.76 2.30 1.42 1.67 2.20 -
P/RPS 8.07 5.94 9.21 9.18 6.86 4.69 6.53 3.59%
P/EPS 76.33 94.18 105.30 71.13 80.46 84.18 53.85 5.98%
EY 1.31 1.06 0.95 1.41 1.24 1.19 1.86 -5.67%
DY 1.10 0.89 0.85 1.52 1.20 1.50 1.14 -0.59%
P/NAPS 3.15 2.18 2.75 3.48 2.58 2.35 2.89 1.44%

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