[PWROOT] QoQ Annualized Quarter Result on 31-Dec-2023 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- -15.12%
YoY- -22.6%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 424,816 419,271 406,692 424,228 449,652 455,763 463,394 -5.63%
PBT 36,492 48,049 48,304 61,996 74,668 71,060 67,486 -33.65%
Tax -6,524 -5,741 -4,140 -10,080 -12,728 -11,015 -10,869 -28.86%
NP 29,968 42,308 44,164 51,916 61,940 60,045 56,617 -34.59%
-
NP to SH 29,188 41,559 43,514 51,266 61,144 59,353 56,220 -35.42%
-
Tax Rate 17.88% 11.95% 8.57% 16.26% 17.05% 15.50% 16.11% -
Total Cost 394,848 376,963 362,528 372,312 387,712 395,718 406,777 -1.96%
-
Net Worth 345,035 349,524 342,189 346,892 325,225 288,369 272,968 16.92%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 22,082 34,466 35,760 41,627 43,949 49,828 46,194 -38.89%
Div Payout % 75.66% 82.93% 82.18% 81.20% 71.88% 83.95% 82.17% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 345,035 349,524 342,189 346,892 325,225 288,369 272,968 16.92%
NOSH 485,944 485,944 485,944 485,944 479,115 448,003 445,420 5.98%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 7.05% 10.09% 10.86% 12.24% 13.78% 13.17% 12.22% -
ROE 8.46% 11.89% 12.72% 14.78% 18.80% 20.58% 20.60% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 92.34 86.37 87.95 91.72 102.31 107.47 110.34 -11.20%
EPS 6.40 9.00 9.60 11.40 14.00 14.20 13.47 -39.13%
DPS 4.80 7.10 7.73 9.00 10.00 11.75 11.00 -42.49%
NAPS 0.75 0.72 0.74 0.75 0.74 0.68 0.65 10.01%
Adjusted Per Share Value based on latest NOSH - 485,944
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 87.42 86.28 83.69 87.30 92.53 93.79 95.36 -5.63%
EPS 6.01 8.55 8.95 10.55 12.58 12.21 11.57 -35.40%
DPS 4.54 7.09 7.36 8.57 9.04 10.25 9.51 -38.94%
NAPS 0.71 0.7193 0.7042 0.7139 0.6693 0.5934 0.5617 16.92%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.57 1.65 1.74 1.98 2.07 2.12 2.08 -
P/RPS 1.70 1.91 1.98 2.16 2.02 1.97 1.89 -6.82%
P/EPS 24.75 19.27 18.49 17.86 14.88 15.15 15.54 36.41%
EY 4.04 5.19 5.41 5.60 6.72 6.60 6.44 -26.73%
DY 3.06 4.30 4.44 4.55 4.83 5.54 5.29 -30.59%
P/NAPS 2.09 2.29 2.35 2.64 2.80 3.12 3.20 -24.74%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 23/05/24 27/02/24 22/11/23 28/08/23 25/05/23 22/02/23 -
Price 1.53 1.77 1.70 2.02 2.14 2.05 2.05 -
P/RPS 1.66 2.05 1.93 2.20 2.09 1.91 1.86 -7.30%
P/EPS 24.12 20.68 18.07 18.22 15.38 14.65 15.31 35.43%
EY 4.15 4.84 5.54 5.49 6.50 6.83 6.53 -26.10%
DY 3.14 4.01 4.55 4.46 4.67 5.73 5.37 -30.09%
P/NAPS 2.04 2.46 2.30 2.69 2.89 3.01 3.15 -25.16%

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