[PWROOT] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 19.49%
YoY- -48.03%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 481,742 448,328 347,910 334,742 311,022 298,716 309,221 34.35%
PBT 76,550 73,764 31,994 23,724 20,334 12,868 34,646 69.55%
Tax -14,248 -12,444 -5,676 -5,452 -4,962 -4,692 -6,563 67.58%
NP 62,302 61,320 26,318 18,272 15,372 8,176 28,083 70.01%
-
NP to SH 61,772 61,056 26,200 18,177 15,212 8,032 28,102 68.97%
-
Tax Rate 18.61% 16.87% 17.74% 22.98% 24.40% 36.46% 18.94% -
Total Cost 419,440 387,008 321,592 316,470 295,650 290,540 281,138 30.53%
-
Net Worth 266,383 262,924 267,953 260,683 268,185 266,622 266,221 0.04%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 49,946 50,080 22,608 16,257 14,473 8,464 27,467 48.92%
Div Payout % 80.86% 82.02% 86.29% 89.44% 95.15% 105.38% 97.74% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 266,383 262,924 267,953 260,683 268,185 266,622 266,221 0.04%
NOSH 438,753 437,578 429,478 429,009 428,041 425,017 424,133 2.28%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.93% 13.68% 7.56% 5.46% 4.94% 2.74% 9.08% -
ROE 23.19% 23.22% 9.78% 6.97% 5.67% 3.01% 10.56% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 115.74 107.42 83.10 79.61 73.06 70.58 73.18 35.70%
EPS 14.80 14.80 6.20 4.27 3.60 2.00 6.70 69.53%
DPS 12.00 12.00 5.40 3.87 3.40 2.00 6.50 50.43%
NAPS 0.64 0.63 0.64 0.62 0.63 0.63 0.63 1.05%
Adjusted Per Share Value based on latest NOSH - 429,009
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 99.14 92.26 71.59 68.88 64.00 61.47 63.63 34.36%
EPS 12.71 12.56 5.39 3.74 3.13 1.65 5.78 69.01%
DPS 10.28 10.31 4.65 3.35 2.98 1.74 5.65 48.98%
NAPS 0.5482 0.5411 0.5514 0.5364 0.5519 0.5487 0.5478 0.04%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.89 1.67 1.36 1.33 1.34 1.32 1.72 -
P/RPS 1.63 1.55 1.64 1.67 1.83 1.87 2.35 -21.62%
P/EPS 12.73 11.42 21.73 30.76 37.50 69.55 25.86 -37.62%
EY 7.85 8.76 4.60 3.25 2.67 1.44 3.87 60.17%
DY 6.35 7.19 3.97 2.91 2.54 1.52 3.78 41.27%
P/NAPS 2.95 2.65 2.13 2.15 2.13 2.10 2.73 5.29%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 29/08/22 31/05/22 25/02/22 23/11/21 27/08/21 28/05/21 -
Price 2.27 1.88 1.53 1.35 1.38 1.35 1.69 -
P/RPS 1.96 1.75 1.84 1.70 1.89 1.91 2.31 -10.36%
P/EPS 15.30 12.85 24.45 31.23 38.62 71.13 25.41 -28.67%
EY 6.54 7.78 4.09 3.20 2.59 1.41 3.94 40.14%
DY 5.29 6.38 3.53 2.86 2.46 1.48 3.85 23.56%
P/NAPS 3.55 2.98 2.39 2.18 2.19 2.14 2.68 20.59%

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