[PWROOT] QoQ Cumulative Quarter Result on 30-Jun-2022 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -41.74%
YoY- 660.16%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 455,763 347,546 240,871 112,082 347,910 251,057 155,511 104.92%
PBT 71,060 50,615 38,275 18,441 31,994 17,793 10,167 265.99%
Tax -11,015 -8,152 -7,124 -3,111 -5,676 -4,089 -2,481 170.37%
NP 60,045 42,463 31,151 15,330 26,318 13,704 7,686 294.21%
-
NP to SH 59,353 42,165 30,886 15,264 26,200 13,633 7,606 293.91%
-
Tax Rate 15.50% 16.11% 18.61% 16.87% 17.74% 22.98% 24.40% -
Total Cost 395,718 305,083 209,720 96,752 321,592 237,353 147,825 92.90%
-
Net Worth 288,369 272,968 266,383 262,924 267,953 260,683 268,185 4.96%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 49,828 34,646 24,973 12,520 22,608 12,193 7,236 262.37%
Div Payout % 83.95% 82.17% 80.86% 82.02% 86.29% 89.44% 95.15% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 288,369 272,968 266,383 262,924 267,953 260,683 268,185 4.96%
NOSH 448,003 445,420 438,753 437,578 429,478 429,009 428,041 3.08%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 13.17% 12.22% 12.93% 13.68% 7.56% 5.46% 4.94% -
ROE 20.58% 15.45% 11.59% 5.81% 9.78% 5.23% 2.84% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 107.47 82.76 57.87 26.86 83.10 59.71 36.53 105.45%
EPS 14.20 10.10 7.40 3.70 6.20 3.20 1.80 296.78%
DPS 11.75 8.25 6.00 3.00 5.40 2.90 1.70 263.27%
NAPS 0.68 0.65 0.64 0.63 0.64 0.62 0.63 5.22%
Adjusted Per Share Value based on latest NOSH - 437,578
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 93.79 71.52 49.57 23.06 71.59 51.66 32.00 104.93%
EPS 12.21 8.68 6.36 3.14 5.39 2.81 1.57 293.02%
DPS 10.25 7.13 5.14 2.58 4.65 2.51 1.49 262.13%
NAPS 0.5934 0.5617 0.5482 0.5411 0.5514 0.5364 0.5519 4.95%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.12 2.08 1.89 1.67 1.36 1.33 1.34 -
P/RPS 1.97 2.51 3.27 6.22 1.64 2.23 3.67 -33.97%
P/EPS 15.15 20.72 25.47 45.66 21.73 41.02 75.00 -65.60%
EY 6.60 4.83 3.93 2.19 4.60 2.44 1.33 191.21%
DY 5.54 3.97 3.17 1.80 3.97 2.18 1.27 167.21%
P/NAPS 3.12 3.20 2.95 2.65 2.13 2.15 2.13 29.00%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 22/02/23 22/11/22 29/08/22 31/05/22 25/02/22 23/11/21 -
Price 2.05 2.05 2.27 1.88 1.53 1.35 1.38 -
P/RPS 1.91 2.48 3.92 7.00 1.84 2.26 3.78 -36.58%
P/EPS 14.65 20.42 30.59 51.40 24.45 41.64 77.24 -67.02%
EY 6.83 4.90 3.27 1.95 4.09 2.40 1.29 204.08%
DY 5.73 4.02 2.64 1.60 3.53 2.15 1.23 179.19%
P/NAPS 3.01 3.15 3.55 2.98 2.39 2.18 2.19 23.64%

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