[PWROOT] QoQ Cumulative 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- 79.24%
YoY- -48.03%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 240,871 112,082 347,910 251,057 155,511 74,679 309,221 -15.32%
PBT 38,275 18,441 31,994 17,793 10,167 3,217 34,646 6.85%
Tax -7,124 -3,111 -5,676 -4,089 -2,481 -1,173 -6,563 5.61%
NP 31,151 15,330 26,318 13,704 7,686 2,044 28,083 7.14%
-
NP to SH 30,886 15,264 26,200 13,633 7,606 2,008 28,102 6.49%
-
Tax Rate 18.61% 16.87% 17.74% 22.98% 24.40% 36.46% 18.94% -
Total Cost 209,720 96,752 321,592 237,353 147,825 72,635 281,138 -17.73%
-
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 24,973 12,520 22,608 12,193 7,236 2,116 27,467 -6.14%
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 11.59% 5.81% 9.78% 5.23% 2.84% 0.75% 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 57.87 26.86 83.10 59.71 36.53 17.65 73.18 -14.47%
EPS 7.40 3.70 6.20 3.20 1.80 0.50 6.70 6.84%
DPS 6.00 3.00 5.40 2.90 1.70 0.50 6.50 -5.19%
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 49.57 23.06 71.59 51.66 32.00 15.37 63.63 -15.32%
EPS 6.36 3.14 5.39 2.81 1.57 0.41 5.78 6.57%
DPS 5.14 2.58 4.65 2.51 1.49 0.44 5.65 -6.10%
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 3.27 6.22 1.64 2.23 3.67 7.48 2.35 24.61%
P/EPS 25.47 45.66 21.73 41.02 75.00 278.21 25.86 -1.00%
EY 3.93 2.19 4.60 2.44 1.33 0.36 3.87 1.02%
DY 3.17 1.80 3.97 2.18 1.27 0.38 3.78 -11.06%
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 3.92 7.00 1.84 2.26 3.78 7.65 2.31 42.22%
P/EPS 30.59 51.40 24.45 41.64 77.24 284.53 25.41 13.15%
EY 3.27 1.95 4.09 2.40 1.29 0.35 3.94 -11.67%
DY 2.64 1.60 3.53 2.15 1.23 0.37 3.85 -22.22%
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