[PWROOT] YoY Quarter Result on 31-Mar-2021 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -73.48%
YoY- -85.25%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 114,252 112,764 96,853 65,025 90,403 79,603 80,581 5.98%
PBT 11,821 20,445 14,201 1,169 16,685 9,152 -10,118 -
Tax -2,636 -2,863 -1,587 535 -4,240 -4,336 532 -
NP 9,185 17,582 12,614 1,704 12,445 4,816 -9,586 -
-
NP to SH 8,923 17,188 12,567 1,869 12,674 4,961 -9,513 -
-
Tax Rate 22.30% 14.00% 11.18% -45.77% 25.41% 47.38% - -
Total Cost 105,067 95,182 84,239 63,321 77,958 74,787 90,167 2.57%
-
Net Worth 349,524 288,369 267,953 266,221 253,242 213,491 213,488 8.55%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 6,310 14,842 10,466 2,112 16,338 11,465 1,617 25.44%
Div Payout % 70.73% 86.35% 83.29% 113.05% 128.91% 231.11% 0.00% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 349,524 288,369 267,953 266,221 253,242 213,491 213,488 8.55%
NOSH 485,944 448,003 429,478 424,133 410,567 402,348 330,221 6.64%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.04% 15.59% 13.02% 2.62% 13.77% 6.05% -11.90% -
ROE 2.55% 5.96% 4.69% 0.70% 5.00% 2.32% -4.46% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 23.54 26.59 23.13 15.39 22.13 20.13 24.91 -0.93%
EPS 1.80 4.10 3.00 0.40 3.10 1.30 -3.00 -
DPS 1.30 3.50 2.50 0.50 4.00 2.90 0.50 17.24%
NAPS 0.72 0.68 0.64 0.63 0.62 0.54 0.66 1.45%
Adjusted Per Share Value based on latest NOSH - 424,133
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 23.51 23.21 19.93 13.38 18.60 16.38 16.58 5.98%
EPS 1.84 3.54 2.59 0.38 2.61 1.02 -1.96 -
DPS 1.30 3.05 2.15 0.43 3.36 2.36 0.33 25.64%
NAPS 0.7193 0.5934 0.5514 0.5478 0.5211 0.4393 0.4393 8.55%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.65 2.12 1.36 1.72 1.90 1.27 1.41 -
P/RPS 7.01 7.97 5.88 11.18 8.58 6.31 5.66 3.62%
P/EPS 89.77 52.31 45.31 388.89 61.23 101.21 -47.94 -
EY 1.11 1.91 2.21 0.26 1.63 0.99 -2.09 -
DY 0.79 1.65 1.84 0.29 2.11 2.28 0.35 14.51%
P/NAPS 2.29 3.12 2.13 2.73 3.06 2.35 2.14 1.13%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 25/05/23 31/05/22 28/05/21 28/05/20 28/05/19 25/05/18 -
Price 1.77 2.05 1.53 1.69 2.24 1.34 1.51 -
P/RPS 7.52 7.71 6.61 10.98 10.12 6.66 6.06 3.65%
P/EPS 96.30 50.58 50.97 382.10 72.19 106.79 -51.34 -
EY 1.04 1.98 1.96 0.26 1.39 0.94 -1.95 -
DY 0.73 1.71 1.63 0.30 1.79 2.16 0.33 14.13%
P/NAPS 2.46 3.01 2.39 2.68 3.61 2.48 2.29 1.19%

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