[PWROOT] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 89.39%
YoY- -60.35%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 448,328 347,910 334,742 311,022 298,716 309,221 325,594 23.84%
PBT 73,764 31,994 23,724 20,334 12,868 34,646 44,636 39.90%
Tax -12,444 -5,676 -5,452 -4,962 -4,692 -6,563 -9,464 20.08%
NP 61,320 26,318 18,272 15,372 8,176 28,083 35,172 45.00%
-
NP to SH 61,056 26,200 18,177 15,212 8,032 28,102 34,977 45.12%
-
Tax Rate 16.87% 17.74% 22.98% 24.40% 36.46% 18.94% 21.20% -
Total Cost 387,008 321,592 316,470 295,650 290,540 281,138 290,422 21.15%
-
Net Worth 262,924 267,953 260,683 268,185 266,622 266,221 269,864 -1.72%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 50,080 22,608 16,257 14,473 8,464 27,467 33,733 30.23%
Div Payout % 82.02% 86.29% 89.44% 95.15% 105.38% 97.74% 96.44% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 262,924 267,953 260,683 268,185 266,622 266,221 269,864 -1.72%
NOSH 437,578 429,478 429,009 428,041 425,017 424,133 424,012 2.12%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 13.68% 7.56% 5.46% 4.94% 2.74% 9.08% 10.80% -
ROE 23.22% 9.78% 6.97% 5.67% 3.01% 10.56% 12.96% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 107.42 83.10 79.61 73.06 70.58 73.18 77.22 24.69%
EPS 14.80 6.20 4.27 3.60 2.00 6.70 8.40 46.02%
DPS 12.00 5.40 3.87 3.40 2.00 6.50 8.00 31.13%
NAPS 0.63 0.64 0.62 0.63 0.63 0.63 0.64 -1.04%
Adjusted Per Share Value based on latest NOSH - 428,041
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 92.26 71.59 68.88 64.00 61.47 63.63 67.00 23.84%
EPS 12.56 5.39 3.74 3.13 1.65 5.78 7.20 45.05%
DPS 10.31 4.65 3.35 2.98 1.74 5.65 6.94 30.29%
NAPS 0.5411 0.5514 0.5364 0.5519 0.5487 0.5478 0.5553 -1.71%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.67 1.36 1.33 1.34 1.32 1.72 1.97 -
P/RPS 1.55 1.64 1.67 1.83 1.87 2.35 2.55 -28.30%
P/EPS 11.42 21.73 30.76 37.50 69.55 25.86 23.75 -38.70%
EY 8.76 4.60 3.25 2.67 1.44 3.87 4.21 63.20%
DY 7.19 3.97 2.91 2.54 1.52 3.78 4.06 46.52%
P/NAPS 2.65 2.13 2.15 2.13 2.10 2.73 3.08 -9.56%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 31/05/22 25/02/22 23/11/21 27/08/21 28/05/21 25/02/21 -
Price 1.88 1.53 1.35 1.38 1.35 1.69 1.76 -
P/RPS 1.75 1.84 1.70 1.89 1.91 2.31 2.28 -16.21%
P/EPS 12.85 24.45 31.23 38.62 71.13 25.41 21.22 -28.48%
EY 7.78 4.09 3.20 2.59 1.41 3.94 4.71 39.86%
DY 6.38 3.53 2.86 2.46 1.48 3.85 4.55 25.35%
P/NAPS 2.98 2.39 2.18 2.19 2.14 2.68 2.75 5.51%

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