[PWROOT] QoQ Cumulative Quarter Result on 30-Sep-2022 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 102.35%
YoY- 306.07%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 112,413 455,763 347,546 240,871 112,082 347,910 251,057 -41.55%
PBT 18,667 71,060 50,615 38,275 18,441 31,994 17,793 3.25%
Tax -3,182 -11,015 -8,152 -7,124 -3,111 -5,676 -4,089 -15.43%
NP 15,485 60,045 42,463 31,151 15,330 26,318 13,704 8.51%
-
NP to SH 15,286 59,353 42,165 30,886 15,264 26,200 13,633 7.95%
-
Tax Rate 17.05% 15.50% 16.11% 18.61% 16.87% 17.74% 22.98% -
Total Cost 96,928 395,718 305,083 209,720 96,752 321,592 237,353 -45.04%
-
Net Worth 325,225 288,369 272,968 266,383 262,924 267,953 260,683 15.93%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 10,987 49,828 34,646 24,973 12,520 22,608 12,193 -6.72%
Div Payout % 71.88% 83.95% 82.17% 80.86% 82.02% 86.29% 89.44% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 325,225 288,369 272,968 266,383 262,924 267,953 260,683 15.93%
NOSH 479,115 448,003 445,420 438,753 437,578 429,478 429,009 7.66%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 13.78% 13.17% 12.22% 12.93% 13.68% 7.56% 5.46% -
ROE 4.70% 20.58% 15.45% 11.59% 5.81% 9.78% 5.23% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 25.58 107.47 82.76 57.87 26.86 83.10 59.71 -43.25%
EPS 3.50 14.20 10.10 7.40 3.70 6.20 3.20 6.17%
DPS 2.50 11.75 8.25 6.00 3.00 5.40 2.90 -9.44%
NAPS 0.74 0.68 0.65 0.64 0.63 0.64 0.62 12.55%
Adjusted Per Share Value based on latest NOSH - 438,753
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 23.13 93.79 71.52 49.57 23.06 71.59 51.66 -41.56%
EPS 3.15 12.21 8.68 6.36 3.14 5.39 2.81 7.93%
DPS 2.26 10.25 7.13 5.14 2.58 4.65 2.51 -6.77%
NAPS 0.6693 0.5934 0.5617 0.5482 0.5411 0.5514 0.5364 15.94%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.07 2.12 2.08 1.89 1.67 1.36 1.33 -
P/RPS 8.09 1.97 2.51 3.27 6.22 1.64 2.23 136.65%
P/EPS 59.52 15.15 20.72 25.47 45.66 21.73 41.02 28.25%
EY 1.68 6.60 4.83 3.93 2.19 4.60 2.44 -22.07%
DY 1.21 5.54 3.97 3.17 1.80 3.97 2.18 -32.53%
P/NAPS 2.80 3.12 3.20 2.95 2.65 2.13 2.15 19.31%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 25/05/23 22/02/23 22/11/22 29/08/22 31/05/22 25/02/22 -
Price 2.14 2.05 2.05 2.27 1.88 1.53 1.35 -
P/RPS 8.37 1.91 2.48 3.92 7.00 1.84 2.26 139.94%
P/EPS 61.53 14.65 20.42 30.59 51.40 24.45 41.64 29.82%
EY 1.63 6.83 4.90 3.27 1.95 4.09 2.40 -22.78%
DY 1.17 5.73 4.02 2.64 1.60 3.53 2.15 -33.41%
P/NAPS 2.89 3.01 3.15 3.55 2.98 2.39 2.18 20.74%

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