[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
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 208,941 106,204 419,271 305,019 212,114 112,413 455,763 -40.46%
PBT 19,718 9,123 48,049 36,228 30,998 18,667 71,060 -57.35%
Tax -3,480 -1,631 -5,741 -3,105 -5,040 -3,182 -11,015 -53.51%
NP 16,238 7,492 42,308 33,123 25,958 15,485 60,045 -58.08%
-
NP to SH 15,774 7,297 41,559 32,636 25,633 15,286 59,353 -58.56%
-
Tax Rate 17.65% 17.88% 11.95% 8.57% 16.26% 17.05% 15.50% -
Total Cost 192,703 98,712 376,963 271,896 186,156 96,928 395,718 -38.02%
-
Net Worth 330,299 345,035 349,524 342,189 346,892 325,225 288,369 9.44%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 14,478 5,520 34,466 26,820 20,813 10,987 49,828 -56.03%
Div Payout % 91.79% 75.66% 82.93% 82.18% 81.20% 71.88% 83.95% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 330,299 345,035 349,524 342,189 346,892 325,225 288,369 9.44%
NOSH 485,944 485,944 485,944 485,944 485,944 479,115 448,003 5.55%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 7.77% 7.05% 10.09% 10.86% 12.24% 13.78% 13.17% -
ROE 4.78% 2.11% 11.89% 9.54% 7.39% 4.70% 20.58% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 46.18 23.09 86.37 65.96 45.86 25.58 107.47 -42.96%
EPS 3.50 1.60 9.00 7.20 5.70 3.50 14.20 -60.58%
DPS 3.20 1.20 7.10 5.80 4.50 2.50 11.75 -57.88%
NAPS 0.73 0.75 0.72 0.74 0.75 0.74 0.68 4.83%
Adjusted Per Share Value based on latest NOSH - 485,944
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 43.00 21.86 86.28 62.77 43.65 23.13 93.79 -40.45%
EPS 3.25 1.50 8.55 6.72 5.27 3.15 12.21 -58.52%
DPS 2.98 1.14 7.09 5.52 4.28 2.26 10.25 -56.01%
NAPS 0.6797 0.71 0.7193 0.7042 0.7139 0.6693 0.5934 9.44%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.41 1.57 1.65 1.74 1.98 2.07 2.12 -
P/RPS 3.05 6.80 1.91 2.64 4.32 8.09 1.97 33.72%
P/EPS 40.44 98.98 19.27 24.65 35.73 59.52 15.15 92.08%
EY 2.47 1.01 5.19 4.06 2.80 1.68 6.60 -47.97%
DY 2.27 0.76 4.30 3.33 2.27 1.21 5.54 -44.74%
P/NAPS 1.93 2.09 2.29 2.35 2.64 2.80 3.12 -27.33%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 27/08/24 23/05/24 27/02/24 22/11/23 28/08/23 25/05/23 -
Price 1.42 1.53 1.77 1.70 2.02 2.14 2.05 -
P/RPS 3.08 6.63 2.05 2.58 4.40 8.37 1.91 37.39%
P/EPS 40.73 96.46 20.68 24.09 36.45 61.53 14.65 97.35%
EY 2.46 1.04 4.84 4.15 2.74 1.63 6.83 -49.28%
DY 2.25 0.78 4.01 3.41 2.23 1.17 5.73 -46.28%
P/NAPS 1.95 2.04 2.46 2.30 2.69 2.89 3.01 -25.07%

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