[PWROOT] YoY TTM Result on 30-Jun-2022 [#1]

Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 50.6%
YoY- 103.61%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 413,062 460,641 385,313 299,984 375,788 342,994 404,597 0.34%
PBT 38,505 71,286 47,218 24,282 62,972 39,666 18,284 13.20%
Tax -4,190 -11,086 -7,614 -4,894 -12,871 -8,491 -2,048 12.65%
NP 34,315 60,200 39,604 19,388 50,101 31,175 16,236 13.27%
-
NP to SH 33,570 59,375 39,456 19,378 49,930 31,046 15,754 13.42%
-
Tax Rate 10.88% 15.55% 16.13% 20.15% 20.44% 21.41% 11.20% -
Total Cost 378,747 400,441 345,709 280,596 325,687 311,819 388,361 -0.41%
-
Net Worth 345,035 325,225 262,924 266,622 254,399 228,801 213,576 8.31%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 27,093 47,765 33,140 18,936 52,642 32,790 23,288 2.55%
Div Payout % 80.71% 80.45% 83.99% 97.72% 105.43% 105.62% 147.83% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 345,035 325,225 262,924 266,622 254,399 228,801 213,576 8.31%
NOSH 485,944 479,115 437,578 425,017 417,155 402,822 330,359 6.63%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.31% 13.07% 10.28% 6.46% 13.33% 9.09% 4.01% -
ROE 9.73% 18.26% 15.01% 7.27% 19.63% 13.57% 7.38% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 89.79 104.81 92.33 70.88 91.58 86.95 125.03 -5.36%
EPS 7.30 13.51 9.45 4.58 12.17 7.87 4.87 6.97%
DPS 5.89 10.87 7.94 4.50 12.83 8.30 7.20 -3.28%
NAPS 0.75 0.74 0.63 0.63 0.62 0.58 0.66 2.15%
Adjusted Per Share Value based on latest NOSH - 437,578
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 85.00 94.79 79.29 61.73 77.33 70.58 83.26 0.34%
EPS 6.91 12.22 8.12 3.99 10.27 6.39 3.24 13.44%
DPS 5.58 9.83 6.82 3.90 10.83 6.75 4.79 2.57%
NAPS 0.71 0.6693 0.5411 0.5487 0.5235 0.4708 0.4395 8.31%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.57 2.07 1.67 1.32 2.25 1.53 1.77 -
P/RPS 1.75 1.97 1.81 1.86 2.46 1.76 1.42 3.54%
P/EPS 21.52 15.32 17.66 28.83 18.49 19.44 36.36 -8.36%
EY 4.65 6.53 5.66 3.47 5.41 5.14 2.75 9.14%
DY 3.75 5.25 4.76 3.41 5.70 5.42 4.07 -1.35%
P/NAPS 2.09 2.80 2.65 2.10 3.63 2.64 2.68 -4.05%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 28/08/23 29/08/22 27/08/21 26/08/20 27/08/19 28/08/18 -
Price 1.53 2.14 1.88 1.35 2.20 1.96 1.54 -
P/RPS 1.70 2.04 2.04 1.90 2.40 2.25 1.23 5.53%
P/EPS 20.97 15.84 19.89 29.48 18.08 24.90 31.63 -6.61%
EY 4.77 6.31 5.03 3.39 5.53 4.02 3.16 7.09%
DY 3.85 5.08 4.22 3.33 5.83 4.23 4.68 -3.19%
P/NAPS 2.04 2.89 2.98 2.14 3.55 3.38 2.33 -2.18%

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