[PWROOT] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

27-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2022

Quarter

30-Jun-2021 [#1]

Profit Trend

QoQ- -71.42%

YoY- -81.29%

Quarter Report

Power Root Berhad - Quarterly Report -Q1-FY 2022 - (F).pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Annualized Quarter Result
Revenue	347,910	334,742	311,022	298,716	309,221	325,594	327,184	4.18%
YoY %	3.93%	7.63%	4.12%	-3.40%	-5.03%	-0.49%	-	-
Horiz. %	106.33%	102.31%	95.06%	91.30%	94.51%	99.51%	100.00%	-
PBT	31,994	23,724	20,334	12,868	34,646	44,636	50,622	-26.37%
YoY %	34.86%	16.67%	58.02%	-62.86%	-22.38%	-11.82%	-	-
Horiz. %	63.20%	46.86%	40.17%	25.42%	68.44%	88.18%	100.00%	-
Tax	-5,676	-5,452	-4,962	-4,692	-6,563	-9,464	-12,200	-39.98%
YoY %	-4.11%	-9.88%	-5.75%	28.51%	30.65%	22.43%	-	-
Horiz. %	46.52%	44.69%	40.67%	38.46%	53.80%	77.57%	100.00%	-
NP	26,318	18,272	15,372	8,176	28,083	35,172	38,422	-22.31%
YoY %	44.03%	18.87%	88.01%	-70.89%	-20.16%	-8.46%	-	-
Horiz. %	68.50%	47.56%	40.01%	21.28%	73.09%	91.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,200	18,177	15,212	8,032	28,102	34,977	38,370	-22.47%
YoY %	44.14%	19.49%	89.39%	-71.42%	-19.66%	-8.84%	-	-
Horiz. %	68.28%	47.37%	39.65%	20.93%	73.24%	91.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.74%	22.98%	24.40%	36.46%	18.94%	21.20%	24.10%	-
YoY %	-22.80%	-5.82%	-33.08%	92.50%	-10.66%	-12.03%	-	-
Horiz. %	73.61%	95.35%	101.24%	151.29%	78.59%	87.97%	100.00%	-
Total Cost	321,592	316,470	295,650	290,540	281,138	290,422	288,762	7.44%
YoY %	1.62%	7.04%	1.76%	3.34%	-3.20%	0.57%	-	-
Horiz. %	111.37%	109.60%	102.39%	100.62%	97.36%	100.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	267,953	260,683	268,185	266,622	266,221	269,864	268,236	-0.07%
YoY %	2.79%	-2.80%	0.59%	0.15%	-1.35%	0.61%	-	-
Horiz. %	99.89%	97.18%	99.98%	99.40%	99.25%	100.61%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Dividend
Div	22,608	16,257	14,473	8,464	27,467	33,733	37,720	-28.93%
YoY %	39.07%	12.33%	70.99%	-69.18%	-18.58%	-10.57%	-	-
Horiz. %	59.94%	43.10%	38.37%	22.44%	72.82%	89.43%	100.00%	-
Div Payout %	86.29%	89.44%	95.15%	105.38%	97.74%	96.44%	98.31%	-
YoY %	-3.52%	-6.00%	-9.71%	7.82%	1.35%	-1.90%	-	-
Horiz. %	87.77%	90.98%	96.79%	107.19%	99.42%	98.10%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Equity
Net Worth	267,953	260,683	268,185	266,622	266,221	269,864	268,236	-0.07%
YoY %	2.79%	-2.80%	0.59%	0.15%	-1.35%	0.61%	-	-
Horiz. %	99.89%	97.18%	99.98%	99.40%	99.25%	100.61%	100.00%	-
NOSH	429,478	429,009	428,041	425,017	424,133	424,012	421,827	1.20%
YoY %	0.11%	0.23%	0.71%	0.21%	0.03%	0.52%	-	-
Horiz. %	101.81%	101.70%	101.47%	100.76%	100.55%	100.52%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Ratio Analysis
NP Margin	7.56%	5.46%	4.94%	2.74%	9.08%	10.80%	11.74%	-
YoY %	38.46%	10.53%	80.29%	-69.82%	-15.93%	-8.01%	-	-
Horiz. %	64.40%	46.51%	42.08%	23.34%	77.34%	91.99%	100.00%	-
ROE	9.78%	6.97%	5.67%	3.01%	10.56%	12.96%	14.30%	-
YoY %	40.32%	22.93%	88.37%	-71.50%	-18.52%	-9.37%	-	-
Horiz. %	68.39%	48.74%	39.65%	21.05%	73.85%	90.63%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Per Share
RPS	83.10	79.61	73.06	70.58	73.18	77.22	78.06	4.26%
YoY %	4.38%	8.97%	3.51%	-3.55%	-5.23%	-1.08%	-	-
Horiz. %	106.46%	101.99%	93.59%	90.42%	93.75%	98.92%	100.00%	-
EPS	6.20	4.27	3.60	2.00	6.70	8.40	9.20	-23.15%
YoY %	45.20%	18.61%	80.00%	-70.15%	-20.24%	-8.70%	-	-
Horiz. %	67.39%	46.41%	39.13%	21.74%	72.83%	91.30%	100.00%	-
DPS	5.40	3.87	3.40	2.00	6.50	8.00	9.00	-28.88%
YoY %	39.53%	13.82%	70.00%	-69.23%	-18.75%	-11.11%	-	-
Horiz. %	60.00%	43.00%	37.78%	22.22%	72.22%	88.89%	100.00%	-
NAPS	0.64	0.62	0.63	0.63	0.63	0.64	0.64	0.00%
YoY %	3.23%	-1.59%	0.00%	0.00%	-1.56%	0.00%	-	-
Horiz. %	100.00%	96.88%	98.44%	98.44%	98.44%	100.00%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Adjusted Per Share Value based on latest NOSH - 425,017
RPS	71.59	68.88	64.00	61.47	63.63	67.00	67.33	4.17%
YoY %	3.93%	7.62%	4.12%	-3.39%	-5.03%	-0.49%	-	-
Horiz. %	106.33%	102.30%	95.05%	91.30%	94.50%	99.51%	100.00%	-
EPS	5.39	3.74	3.13	1.65	5.78	7.20	7.90	-22.51%
YoY %	44.12%	19.49%	89.70%	-71.45%	-19.72%	-8.86%	-	-
Horiz. %	68.23%	47.34%	39.62%	20.89%	73.16%	91.14%	100.00%	-
DPS	4.65	3.35	2.98	1.74	5.65	6.94	7.76	-28.94%
YoY %	38.81%	12.42%	71.26%	-69.20%	-18.59%	-10.57%	-	-
Horiz. %	59.92%	43.17%	38.40%	22.42%	72.81%	89.43%	100.00%	-
NAPS	0.5514	0.5364	0.5519	0.5487	0.5478	0.5553	0.552	-0.07%
YoY %	2.80%	-2.81%	0.58%	0.16%	-1.35%	0.60%	-	-
Horiz. %	99.89%	97.17%	99.98%	99.40%	99.24%	100.60%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	-
Price	1.36	1.33	1.34	1.32	1.72	1.97	2.11	-
P/RPS	1.64	1.67	1.83	1.87	2.35	2.55	2.70	-28.29%
YoY %	-1.80%	-8.74%	-2.14%	-20.43%	-7.84%	-5.56%	-	-
Horiz. %	60.74%	61.85%	67.78%	69.26%	87.04%	94.44%	100.00%	-
P/EPS	21.73	30.76	37.50	69.55	25.86	23.75	23.05	-3.85%
YoY %	-29.36%	-17.97%	-46.08%	168.95%	8.88%	3.04%	-	-
Horiz. %	94.27%	133.45%	162.69%	301.74%	112.19%	103.04%	100.00%	-
EY	4.60	3.25	2.67	1.44	3.87	4.21	4.34	3.95%
YoY %	41.54%	21.72%	85.42%	-62.79%	-8.08%	-3.00%	-	-
Horiz. %	105.99%	74.88%	61.52%	33.18%	89.17%	97.00%	100.00%	-
DY	3.97	2.91	2.54	1.52	3.78	4.06	4.27	-4.74%
YoY %	36.43%	14.57%	67.11%	-59.79%	-6.90%	-4.92%	-	-
Horiz. %	92.97%	68.15%	59.48%	35.60%	88.52%	95.08%	100.00%	-
P/NAPS	2.13	2.15	2.13	2.10	2.73	3.08	3.30	-25.33%
YoY %	-0.93%	0.94%	1.43%	-23.08%	-11.36%	-6.67%	-	-
Horiz. %	64.55%	65.15%	64.55%	63.64%	82.73%	93.33%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Announcement Date
Date	31/05/22	25/02/22	23/11/21	27/08/21	28/05/21	25/02/21	26/11/20	-
Price	1.53	1.35	1.38	1.35	1.69	1.76	2.20	-
P/RPS	1.84	1.70	1.89	1.91	2.31	2.28	2.82	-24.79%
YoY %	8.24%	-10.05%	-1.05%	-17.32%	1.32%	-19.15%	-	-
Horiz. %	65.25%	60.28%	67.02%	67.73%	81.91%	80.85%	100.00%	-
P/EPS	24.45	31.23	38.62	71.13	25.41	21.22	24.03	1.16%
YoY %	-21.71%	-19.14%	-45.71%	179.93%	19.75%	-11.69%	-	-
Horiz. %	101.75%	129.96%	160.72%	296.00%	105.74%	88.31%	100.00%	-
EY	4.09	3.20	2.59	1.41	3.94	4.71	4.16	-1.12%
YoY %	27.81%	23.55%	83.69%	-64.21%	-16.35%	13.22%	-	-
Horiz. %	98.32%	76.92%	62.26%	33.89%	94.71%	113.22%	100.00%	-
DY	3.53	2.86	2.46	1.48	3.85	4.55	4.09	-9.35%
YoY %	23.43%	16.26%	66.22%	-61.56%	-15.38%	11.25%	-	-
Horiz. %	86.31%	69.93%	60.15%	36.19%	94.13%	111.25%	100.00%	-
P/NAPS	2.39	2.18	2.19	2.14	2.68	2.75	3.44	-21.57%
YoY %	9.63%	-0.46%	2.34%	-20.15%	-2.55%	-20.06%	-	-
Horiz. %	69.48%	63.37%	63.66%	62.21%	77.91%	79.94%	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