[PWROOT] QoQ Cumulative Quarter Result on 30-Sep-2023 [#2]

Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 67.69%
YoY- -17.01%
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 106,204 419,271 305,019 212,114 112,413 455,763 347,546 -54.66%
PBT 9,123 48,049 36,228 30,998 18,667 71,060 50,615 -68.12%
Tax -1,631 -5,741 -3,105 -5,040 -3,182 -11,015 -8,152 -65.82%
NP 7,492 42,308 33,123 25,958 15,485 60,045 42,463 -68.57%
-
NP to SH 7,297 41,559 32,636 25,633 15,286 59,353 42,165 -68.97%
-
Tax Rate 17.88% 11.95% 8.57% 16.26% 17.05% 15.50% 16.11% -
Total Cost 98,712 376,963 271,896 186,156 96,928 395,718 305,083 -52.90%
-
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 5,520 34,466 26,820 20,813 10,987 49,828 34,646 -70.64%
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 2.11% 11.89% 9.54% 7.39% 4.70% 20.58% 15.45% -
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 23.09 86.37 65.96 45.86 25.58 107.47 82.76 -57.33%
EPS 1.60 9.00 7.20 5.70 3.50 14.20 10.10 -70.75%
DPS 1.20 7.10 5.80 4.50 2.50 11.75 8.25 -72.37%
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 21.86 86.28 62.77 43.65 23.13 93.79 71.52 -54.65%
EPS 1.50 8.55 6.72 5.27 3.15 12.21 8.68 -69.00%
DPS 1.14 7.09 5.52 4.28 2.26 10.25 7.13 -70.57%
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 6.80 1.91 2.64 4.32 8.09 1.97 2.51 94.45%
P/EPS 98.98 19.27 24.65 35.73 59.52 15.15 20.72 183.91%
EY 1.01 5.19 4.06 2.80 1.68 6.60 4.83 -64.80%
DY 0.76 4.30 3.33 2.27 1.21 5.54 3.97 -66.81%
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 6.63 2.05 2.58 4.40 8.37 1.91 2.48 92.73%
P/EPS 96.46 20.68 24.09 36.45 61.53 14.65 20.42 181.79%
EY 1.04 4.84 4.15 2.74 1.63 6.83 4.90 -64.45%
DY 0.78 4.01 3.41 2.23 1.17 5.73 4.02 -66.51%
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