[PWROOT] QoQ Cumulative Quarter Result on 31-Dec-2022 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 36.52%
YoY- 209.29%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 212,114 112,413 455,763 347,546 240,871 112,082 347,910 -28.07%
PBT 30,998 18,667 71,060 50,615 38,275 18,441 31,994 -2.08%
Tax -5,040 -3,182 -11,015 -8,152 -7,124 -3,111 -5,676 -7.61%
NP 25,958 15,485 60,045 42,463 31,151 15,330 26,318 -0.91%
-
NP to SH 25,633 15,286 59,353 42,165 30,886 15,264 26,200 -1.44%
-
Tax Rate 16.26% 17.05% 15.50% 16.11% 18.61% 16.87% 17.74% -
Total Cost 186,156 96,928 395,718 305,083 209,720 96,752 321,592 -30.52%
-
Net Worth 346,892 325,225 288,369 272,968 266,383 262,924 267,953 18.76%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 20,813 10,987 49,828 34,646 24,973 12,520 22,608 -5.36%
Div Payout % 81.20% 71.88% 83.95% 82.17% 80.86% 82.02% 86.29% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 346,892 325,225 288,369 272,968 266,383 262,924 267,953 18.76%
NOSH 485,944 479,115 448,003 445,420 438,753 437,578 429,478 8.57%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 12.24% 13.78% 13.17% 12.22% 12.93% 13.68% 7.56% -
ROE 7.39% 4.70% 20.58% 15.45% 11.59% 5.81% 9.78% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 45.86 25.58 107.47 82.76 57.87 26.86 83.10 -32.69%
EPS 5.70 3.50 14.20 10.10 7.40 3.70 6.20 -5.44%
DPS 4.50 2.50 11.75 8.25 6.00 3.00 5.40 -11.43%
NAPS 0.75 0.74 0.68 0.65 0.64 0.63 0.64 11.14%
Adjusted Per Share Value based on latest NOSH - 445,420
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 43.65 23.13 93.79 71.52 49.57 23.06 71.59 -28.07%
EPS 5.27 3.15 12.21 8.68 6.36 3.14 5.39 -1.48%
DPS 4.28 2.26 10.25 7.13 5.14 2.58 4.65 -5.37%
NAPS 0.7139 0.6693 0.5934 0.5617 0.5482 0.5411 0.5514 18.77%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.98 2.07 2.12 2.08 1.89 1.67 1.36 -
P/RPS 4.32 8.09 1.97 2.51 3.27 6.22 1.64 90.62%
P/EPS 35.73 59.52 15.15 20.72 25.47 45.66 21.73 39.26%
EY 2.80 1.68 6.60 4.83 3.93 2.19 4.60 -28.15%
DY 2.27 1.21 5.54 3.97 3.17 1.80 3.97 -31.08%
P/NAPS 2.64 2.80 3.12 3.20 2.95 2.65 2.13 15.36%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 28/08/23 25/05/23 22/02/23 22/11/22 29/08/22 31/05/22 -
Price 2.02 2.14 2.05 2.05 2.27 1.88 1.53 -
P/RPS 4.40 8.37 1.91 2.48 3.92 7.00 1.84 78.72%
P/EPS 36.45 61.53 14.65 20.42 30.59 51.40 24.45 30.46%
EY 2.74 1.63 6.83 4.90 3.27 1.95 4.09 -23.41%
DY 2.23 1.17 5.73 4.02 2.64 1.60 3.53 -26.35%
P/NAPS 2.69 2.89 3.01 3.15 3.55 2.98 2.39 8.19%

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