[PWROOT] QoQ Cumulative Quarter Result on 31-Mar-2022 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 92.18%
YoY- -6.77%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 347,546 240,871 112,082 347,910 251,057 155,511 74,679 177.96%
PBT 50,615 38,275 18,441 31,994 17,793 10,167 3,217 524.74%
Tax -8,152 -7,124 -3,111 -5,676 -4,089 -2,481 -1,173 262.89%
NP 42,463 31,151 15,330 26,318 13,704 7,686 2,044 651.54%
-
NP to SH 42,165 30,886 15,264 26,200 13,633 7,606 2,008 656.92%
-
Tax Rate 16.11% 18.61% 16.87% 17.74% 22.98% 24.40% 36.46% -
Total Cost 305,083 209,720 96,752 321,592 237,353 147,825 72,635 159.64%
-
Net Worth 272,968 266,383 262,924 267,953 260,683 268,185 266,622 1.57%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 34,646 24,973 12,520 22,608 12,193 7,236 2,116 541.52%
Div Payout % 82.17% 80.86% 82.02% 86.29% 89.44% 95.15% 105.38% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 272,968 266,383 262,924 267,953 260,683 268,185 266,622 1.57%
NOSH 445,420 438,753 437,578 429,478 429,009 428,041 425,017 3.16%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 12.22% 12.93% 13.68% 7.56% 5.46% 4.94% 2.74% -
ROE 15.45% 11.59% 5.81% 9.78% 5.23% 2.84% 0.75% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 82.76 57.87 26.86 83.10 59.71 36.53 17.65 179.35%
EPS 10.10 7.40 3.70 6.20 3.20 1.80 0.50 637.66%
DPS 8.25 6.00 3.00 5.40 2.90 1.70 0.50 544.81%
NAPS 0.65 0.64 0.63 0.64 0.62 0.63 0.63 2.09%
Adjusted Per Share Value based on latest NOSH - 429,478
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 71.52 49.57 23.06 71.59 51.66 32.00 15.37 177.94%
EPS 8.68 6.36 3.14 5.39 2.81 1.57 0.41 661.04%
DPS 7.13 5.14 2.58 4.65 2.51 1.49 0.44 537.11%
NAPS 0.5617 0.5482 0.5411 0.5514 0.5364 0.5519 0.5487 1.56%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.08 1.89 1.67 1.36 1.33 1.34 1.32 -
P/RPS 2.51 3.27 6.22 1.64 2.23 3.67 7.48 -51.61%
P/EPS 20.72 25.47 45.66 21.73 41.02 75.00 278.21 -82.21%
EY 4.83 3.93 2.19 4.60 2.44 1.33 0.36 461.96%
DY 3.97 3.17 1.80 3.97 2.18 1.27 0.38 375.86%
P/NAPS 3.20 2.95 2.65 2.13 2.15 2.13 2.10 32.31%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 22/11/22 29/08/22 31/05/22 25/02/22 23/11/21 27/08/21 -
Price 2.05 2.27 1.88 1.53 1.35 1.38 1.35 -
P/RPS 2.48 3.92 7.00 1.84 2.26 3.78 7.65 -52.71%
P/EPS 20.42 30.59 51.40 24.45 41.64 77.24 284.53 -82.64%
EY 4.90 3.27 1.95 4.09 2.40 1.29 0.35 478.09%
DY 4.02 2.64 1.60 3.53 2.15 1.23 0.37 388.42%
P/NAPS 3.15 3.55 2.98 2.39 2.18 2.19 2.14 29.30%

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