[PWROOT] QoQ Cumulative Quarter Result on 31-Dec-2023 [#3]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

27-Feb-2024

Admission Sponsor

Sponsor

Financial Year

31-Mar-2024

Quarter

31-Dec-2023 [#3]

Profit Trend

QoQ- 27.32%

YoY- -22.6%

Quarter Report

Power Root Berhad-Quarterly Report For The Third Quarter 31 Dec 2023.pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Cumulative Result
Revenue	106,204	419,271	305,019	212,114	112,413	455,763	347,546	-54.66%
YoY %	-74.67%	37.46%	43.80%	88.69%	-75.34%	31.14%	-	-
Horiz. %	30.56%	120.64%	87.76%	61.03%	32.34%	131.14%	100.00%	-
PBT	9,123	48,049	36,228	30,998	18,667	71,060	50,615	-68.12%
YoY %	-81.01%	32.63%	16.87%	66.06%	-73.73%	40.39%	-	-
Horiz. %	18.02%	94.93%	71.58%	61.24%	36.88%	140.39%	100.00%	-
Tax	-1,631	-5,741	-3,105	-5,040	-3,182	-11,015	-8,152	-65.82%
YoY %	71.59%	-84.90%	38.39%	-58.39%	71.11%	-35.12%	-	-
Horiz. %	20.01%	70.42%	38.09%	61.83%	39.03%	135.12%	100.00%	-
NP	7,492	42,308	33,123	25,958	15,485	60,045	42,463	-68.57%
YoY %	-82.29%	27.73%	27.60%	67.63%	-74.21%	41.41%	-	-
Horiz. %	17.64%	99.63%	78.00%	61.13%	36.47%	141.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,297	41,559	32,636	25,633	15,286	59,353	42,165	-68.97%
YoY %	-82.44%	27.34%	27.32%	67.69%	-74.25%	40.76%	-	-
Horiz. %	17.31%	98.56%	77.40%	60.79%	36.25%	140.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.88%	11.95%	8.57%	16.26%	17.05%	15.50%	16.11%	-
YoY %	49.62%	39.44%	-47.29%	-4.63%	10.00%	-3.79%	-	-
Horiz. %	110.99%	74.18%	53.20%	100.93%	105.83%	96.21%	100.00%	-
Total Cost	98,712	376,963	271,896	186,156	96,928	395,718	305,083	-52.90%
YoY %	-73.81%	38.64%	46.06%	92.06%	-75.51%	29.71%	-	-
Horiz. %	32.36%	123.56%	89.12%	61.02%	31.77%	129.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	345,035	349,524	342,189	346,892	325,225	288,369	272,968	16.92%
YoY %	-1.28%	2.14%	-1.36%	6.66%	12.78%	5.64%	-	-
Horiz. %	126.40%	128.05%	125.36%	127.08%	119.14%	105.64%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Dividend
Div	5,520	34,466	26,820	20,813	10,987	49,828	34,646	-70.64%
YoY %	-83.98%	28.51%	28.86%	89.43%	-77.95%	43.82%	-	-
Horiz. %	15.93%	99.48%	77.41%	60.07%	31.71%	143.82%	100.00%	-
Div Payout %	75.66%	82.93%	82.18%	81.20%	71.88%	83.95%	82.17%	-
YoY %	-8.77%	0.91%	1.21%	12.97%	-14.38%	2.17%	-	-
Horiz. %	92.08%	100.92%	100.01%	98.82%	87.48%	102.17%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Equity
Net Worth	345,035	349,524	342,189	346,892	325,225	288,369	272,968	16.92%
YoY %	-1.28%	2.14%	-1.36%	6.66%	12.78%	5.64%	-	-
Horiz. %	126.40%	128.05%	125.36%	127.08%	119.14%	105.64%	100.00%	-
NOSH	485,944	485,944	485,944	485,944	479,115	448,003	445,420	5.98%
YoY %	0.00%	0.00%	0.00%	1.43%	6.94%	0.58%	-	-
Horiz. %	109.10%	109.10%	109.10%	109.10%	107.56%	100.58%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Ratio Analysis
NP Margin	7.05%	10.09%	10.86%	12.24%	13.78%	13.17%	12.22%	-
YoY %	-30.13%	-7.09%	-11.27%	-11.18%	4.63%	7.77%	-	-
Horiz. %	57.69%	82.57%	88.87%	100.16%	112.77%	107.77%	100.00%	-
ROE	2.11%	11.89%	9.54%	7.39%	4.70%	20.58%	15.45%	-
YoY %	-82.25%	24.63%	29.09%	57.23%	-77.16%	33.20%	-	-
Horiz. %	13.66%	76.96%	61.75%	47.83%	30.42%	133.20%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Per Share
RPS	23.09	86.37	65.96	45.86	25.58	107.47	82.76	-57.33%
YoY %	-73.27%	30.94%	43.83%	79.28%	-76.20%	29.86%	-	-
Horiz. %	27.90%	104.36%	79.70%	55.41%	30.91%	129.86%	100.00%	-
EPS	1.60	9.00	7.20	5.70	3.50	14.20	10.10	-70.75%
YoY %	-82.22%	25.00%	26.32%	62.86%	-75.35%	40.59%	-	-
Horiz. %	15.84%	89.11%	71.29%	56.44%	34.65%	140.59%	100.00%	-
DPS	1.20	7.10	5.80	4.50	2.50	11.75	8.25	-72.37%
YoY %	-83.10%	22.41%	28.89%	80.00%	-78.72%	42.42%	-	-
Horiz. %	14.55%	86.06%	70.30%	54.55%	30.30%	142.42%	100.00%	-
NAPS	0.75	0.72	0.74	0.75	0.74	0.68	0.65	10.01%
YoY %	4.17%	-2.70%	-1.33%	1.35%	8.82%	4.62%	-	-
Horiz. %	115.38%	110.77%	113.85%	115.38%	113.85%	104.62%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Adjusted Per Share Value based on latest NOSH - 485,944
RPS	21.86	86.28	62.77	43.65	23.13	93.79	71.52	-54.65%
YoY %	-74.66%	37.45%	43.80%	88.72%	-75.34%	31.14%	-	-
Horiz. %	30.56%	120.64%	87.77%	61.03%	32.34%	131.14%	100.00%	-
EPS	1.50	8.55	6.72	5.27	3.15	12.21	8.68	-69.00%
YoY %	-82.46%	27.23%	27.51%	67.30%	-74.20%	40.67%	-	-
Horiz. %	17.28%	98.50%	77.42%	60.71%	36.29%	140.67%	100.00%	-
DPS	1.14	7.09	5.52	4.28	2.26	10.25	7.13	-70.57%
YoY %	-83.92%	28.44%	28.97%	89.38%	-77.95%	43.76%	-	-
Horiz. %	15.99%	99.44%	77.42%	60.03%	31.70%	143.76%	100.00%	-
NAPS	0.71	0.7193	0.7042	0.7139	0.6693	0.5934	0.5617	16.92%
YoY %	-1.29%	2.14%	-1.36%	6.66%	12.79%	5.64%	-	-
Horiz. %	126.40%	128.06%	125.37%	127.10%	119.16%	105.64%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	256.02%	-27.65%	-38.89%	-46.60%	310.66%	-21.51%	-	-
Horiz. %	270.92%	76.10%	105.18%	172.11%	322.31%	78.49%	100.00%	-
P/EPS	98.98	19.27	24.65	35.73	59.52	15.15	20.72	183.91%
YoY %	413.65%	-21.83%	-31.01%	-39.97%	292.87%	-26.88%	-	-
Horiz. %	477.70%	93.00%	118.97%	172.44%	287.26%	73.12%	100.00%	-
EY	1.01	5.19	4.06	2.80	1.68	6.60	4.83	-64.80%
YoY %	-80.54%	27.83%	45.00%	66.67%	-74.55%	36.65%	-	-
Horiz. %	20.91%	107.45%	84.06%	57.97%	34.78%	136.65%	100.00%	-
DY	0.76	4.30	3.33	2.27	1.21	5.54	3.97	-66.81%
YoY %	-82.33%	29.13%	46.70%	87.60%	-78.16%	39.55%	-	-
Horiz. %	19.14%	108.31%	83.88%	57.18%	30.48%	139.55%	100.00%	-
P/NAPS	2.09	2.29	2.35	2.64	2.80	3.12	3.20	-24.74%
YoY %	-8.73%	-2.55%	-10.98%	-5.71%	-10.26%	-2.50%	-	-
Horiz. %	65.31%	71.56%	73.44%	82.50%	87.50%	97.50%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Price Multiplier on Announcement Date
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%
YoY %	223.41%	-20.54%	-41.36%	-47.43%	338.22%	-22.98%	-	-
Horiz. %	267.34%	82.66%	104.03%	177.42%	337.50%	77.02%	100.00%	-
P/EPS	96.46	20.68	24.09	36.45	61.53	14.65	20.42	181.79%
YoY %	366.44%	-14.16%	-33.91%	-40.76%	320.00%	-28.26%	-	-
Horiz. %	472.38%	101.27%	117.97%	178.50%	301.32%	71.74%	100.00%	-
EY	1.04	4.84	4.15	2.74	1.63	6.83	4.90	-64.45%
YoY %	-78.51%	16.63%	51.46%	68.10%	-76.13%	39.39%	-	-
Horiz. %	21.22%	98.78%	84.69%	55.92%	33.27%	139.39%	100.00%	-
DY	0.78	4.01	3.41	2.23	1.17	5.73	4.02	-66.51%
YoY %	-80.55%	17.60%	52.91%	90.60%	-79.58%	42.54%	-	-
Horiz. %	19.40%	99.75%	84.83%	55.47%	29.10%	142.54%	100.00%	-
P/NAPS	2.04	2.46	2.30	2.69	2.89	3.01	3.15	-25.16%
YoY %	-17.07%	6.96%	-14.50%	-6.92%	-3.99%	-4.44%	-	-
Horiz. %	64.76%	78.10%	73.02%	85.40%	91.75%	95.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos