[PWROOT] QoQ Cumulative Quarter Result on 31-Mar-2023 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- 40.76%
YoY- 126.54%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 305,019 212,114 112,413 455,763 347,546 240,871 112,082 94.56%
PBT 36,228 30,998 18,667 71,060 50,615 38,275 18,441 56.66%
Tax -3,105 -5,040 -3,182 -11,015 -8,152 -7,124 -3,111 -0.12%
NP 33,123 25,958 15,485 60,045 42,463 31,151 15,330 66.89%
-
NP to SH 32,636 25,633 15,286 59,353 42,165 30,886 15,264 65.73%
-
Tax Rate 8.57% 16.26% 17.05% 15.50% 16.11% 18.61% 16.87% -
Total Cost 271,896 186,156 96,928 395,718 305,083 209,720 96,752 98.76%
-
Net Worth 342,189 346,892 325,225 288,369 272,968 266,383 262,924 19.14%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 26,820 20,813 10,987 49,828 34,646 24,973 12,520 65.94%
Div Payout % 82.18% 81.20% 71.88% 83.95% 82.17% 80.86% 82.02% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 342,189 346,892 325,225 288,369 272,968 266,383 262,924 19.14%
NOSH 485,944 485,944 479,115 448,003 445,420 438,753 437,578 7.21%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 10.86% 12.24% 13.78% 13.17% 12.22% 12.93% 13.68% -
ROE 9.54% 7.39% 4.70% 20.58% 15.45% 11.59% 5.81% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 65.96 45.86 25.58 107.47 82.76 57.87 26.86 81.72%
EPS 7.20 5.70 3.50 14.20 10.10 7.40 3.70 55.67%
DPS 5.80 4.50 2.50 11.75 8.25 6.00 3.00 55.00%
NAPS 0.74 0.75 0.74 0.68 0.65 0.64 0.63 11.29%
Adjusted Per Share Value based on latest NOSH - 448,003
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 62.77 43.65 23.13 93.79 71.52 49.57 23.06 94.59%
EPS 6.72 5.27 3.15 12.21 8.68 6.36 3.14 65.84%
DPS 5.52 4.28 2.26 10.25 7.13 5.14 2.58 65.81%
NAPS 0.7042 0.7139 0.6693 0.5934 0.5617 0.5482 0.5411 19.14%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.74 1.98 2.07 2.12 2.08 1.89 1.67 -
P/RPS 2.64 4.32 8.09 1.97 2.51 3.27 6.22 -43.43%
P/EPS 24.65 35.73 59.52 15.15 20.72 25.47 45.66 -33.62%
EY 4.06 2.80 1.68 6.60 4.83 3.93 2.19 50.74%
DY 3.33 2.27 1.21 5.54 3.97 3.17 1.80 50.53%
P/NAPS 2.35 2.64 2.80 3.12 3.20 2.95 2.65 -7.67%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 22/11/23 28/08/23 25/05/23 22/02/23 22/11/22 29/08/22 -
Price 1.70 2.02 2.14 2.05 2.05 2.27 1.88 -
P/RPS 2.58 4.40 8.37 1.91 2.48 3.92 7.00 -48.50%
P/EPS 24.09 36.45 61.53 14.65 20.42 30.59 51.40 -39.57%
EY 4.15 2.74 1.63 6.83 4.90 3.27 1.95 65.22%
DY 3.41 2.23 1.17 5.73 4.02 2.64 1.60 65.38%
P/NAPS 2.30 2.69 2.89 3.01 3.15 3.55 2.98 -15.81%

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