[PWROOT] QoQ Quarter Result on 30-Sep-2022 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 2.35%
YoY- 179.06%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 112,413 112,764 106,675 128,789 112,082 96,853 95,546 11.48%
PBT 18,667 20,445 12,340 19,834 18,441 14,201 7,626 81.92%
Tax -3,182 -2,863 -1,028 -4,013 -3,111 -1,587 -1,608 57.81%
NP 15,485 17,582 11,312 15,821 15,330 12,614 6,018 88.10%
-
NP to SH 15,286 17,188 11,279 15,622 15,264 12,567 6,027 86.29%
-
Tax Rate 17.05% 14.00% 8.33% 20.23% 16.87% 11.18% 21.09% -
Total Cost 96,928 95,182 95,363 112,968 96,752 84,239 89,528 5.45%
-
Net Worth 325,225 288,369 272,968 266,383 262,924 267,953 260,683 15.93%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 10,987 14,842 9,448 12,486 12,520 10,466 5,045 68.25%
Div Payout % 71.88% 86.35% 83.77% 79.93% 82.02% 83.29% 83.71% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 325,225 288,369 272,968 266,383 262,924 267,953 260,683 15.93%
NOSH 479,115 448,003 445,420 438,753 437,578 429,478 429,009 7.66%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 13.78% 15.59% 10.60% 12.28% 13.68% 13.02% 6.30% -
ROE 4.70% 5.96% 4.13% 5.86% 5.81% 4.69% 2.31% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 25.58 26.59 25.40 30.94 26.86 23.13 22.72 8.24%
EPS 3.50 4.10 2.70 3.70 3.70 3.00 1.40 84.51%
DPS 2.50 3.50 2.25 3.00 3.00 2.50 1.20 63.33%
NAPS 0.74 0.68 0.65 0.64 0.63 0.64 0.62 12.55%
Adjusted Per Share Value based on latest NOSH - 438,753
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 23.13 23.21 21.95 26.50 23.06 19.93 19.66 11.47%
EPS 3.15 3.54 2.32 3.21 3.14 2.59 1.24 86.49%
DPS 2.26 3.05 1.94 2.57 2.58 2.15 1.04 68.00%
NAPS 0.6693 0.5934 0.5617 0.5482 0.5411 0.5514 0.5364 15.94%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.07 2.12 2.08 1.89 1.67 1.36 1.33 -
P/RPS 8.09 7.97 8.19 6.11 6.22 5.88 5.85 24.19%
P/EPS 59.52 52.31 77.44 50.36 45.66 45.31 92.78 -25.67%
EY 1.68 1.91 1.29 1.99 2.19 2.21 1.08 34.36%
DY 1.21 1.65 1.08 1.59 1.80 1.84 0.90 21.87%
P/NAPS 2.80 3.12 3.20 2.95 2.65 2.13 2.15 19.31%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 25/05/23 22/02/23 22/11/22 29/08/22 31/05/22 25/02/22 -
Price 2.14 2.05 2.05 2.27 1.88 1.53 1.35 -
P/RPS 8.37 7.71 8.07 7.34 7.00 6.61 5.94 25.76%
P/EPS 61.53 50.58 76.33 60.48 51.40 50.97 94.18 -24.76%
EY 1.63 1.98 1.31 1.65 1.95 1.96 1.06 33.33%
DY 1.17 1.71 1.10 1.32 1.60 1.63 0.89 20.06%
P/NAPS 2.89 3.01 3.15 3.55 2.98 2.39 2.18 20.74%

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