[PWROOT] QoQ Quarter Result on 31-Dec-2022 [#3]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

22-Feb-2023

Admission Sponsor

Sponsor

Financial Year

31-Mar-2023

Quarter

31-Dec-2022 [#3]

Profit Trend

QoQ- -27.8%

YoY- 87.14%

Quarter Report

Power Root Berhad - Quarterly Report -Q3-FY 2023.pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Quarter Result
Revenue	99,701	112,413	112,764	106,675	128,789	112,082	96,853	1.94%
YoY %	-11.31%	-0.31%	5.71%	-17.17%	14.91%	15.72%	-	-
Horiz. %	102.94%	116.07%	116.43%	110.14%	132.97%	115.72%	100.00%	-
PBT	12,331	18,667	20,445	12,340	19,834	18,441	14,201	-8.97%
YoY %	-33.94%	-8.70%	65.68%	-37.78%	7.55%	29.86%	-	-
Horiz. %	86.83%	131.45%	143.97%	86.90%	139.67%	129.86%	100.00%	-
Tax	-1,858	-3,182	-2,863	-1,028	-4,013	-3,111	-1,587	11.07%
YoY %	41.61%	-11.14%	-178.50%	74.38%	-28.99%	-96.03%	-	-
Horiz. %	117.08%	200.50%	180.40%	64.78%	252.87%	196.03%	100.00%	-
NP	10,473	15,485	17,582	11,312	15,821	15,330	12,614	-11.65%
YoY %	-32.37%	-11.93%	55.43%	-28.50%	3.20%	21.53%	-	-
Horiz. %	83.03%	122.76%	139.38%	89.68%	125.42%	121.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,347	15,286	17,188	11,279	15,622	15,264	12,567	-12.14%
YoY %	-32.31%	-11.07%	52.39%	-27.80%	2.35%	21.46%	-	-
Horiz. %	82.33%	121.64%	136.77%	89.75%	124.31%	121.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.07%	17.05%	14.00%	8.33%	20.23%	16.87%	11.18%	-
YoY %	-11.61%	21.79%	68.07%	-58.82%	19.92%	50.89%	-	-
Horiz. %	134.79%	152.50%	125.22%	74.51%	180.95%	150.89%	100.00%	-
Total Cost	89,228	96,928	95,182	95,363	112,968	96,752	84,239	3.90%
YoY %	-7.94%	1.83%	-0.19%	-15.58%	16.76%	14.85%	-	-
Horiz. %	105.92%	115.06%	112.99%	113.21%	134.10%	114.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	346,892	325,225	288,369	272,968	266,383	262,924	267,953	18.76%
YoY %	6.66%	12.78%	5.64%	2.47%	1.32%	-1.88%	-	-
Horiz. %	129.46%	121.37%	107.62%	101.87%	99.41%	98.12%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	9,250	10,987	14,842	9,448	12,486	12,520	10,466	-7.89%
YoY %	-15.81%	-25.97%	57.09%	-24.33%	-0.27%	19.63%	-	-
Horiz. %	88.38%	104.98%	141.81%	90.27%	119.30%	119.63%	100.00%	-
Div Payout %	89.40%	71.88%	86.35%	83.77%	79.93%	82.02%	83.29%	-
YoY %	24.37%	-16.76%	3.08%	4.80%	-2.55%	-1.52%	-	-
Horiz. %	107.34%	86.30%	103.67%	100.58%	95.97%	98.48%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	346,892	325,225	288,369	272,968	266,383	262,924	267,953	18.76%
YoY %	6.66%	12.78%	5.64%	2.47%	1.32%	-1.88%	-	-
Horiz. %	129.46%	121.37%	107.62%	101.87%	99.41%	98.12%	100.00%	-
NOSH	485,944	479,115	448,003	445,420	438,753	437,578	429,478	8.57%
YoY %	1.43%	6.94%	0.58%	1.52%	0.27%	1.89%	-	-
Horiz. %	113.15%	111.56%	104.31%	103.71%	102.16%	101.89%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	10.50%	13.78%	15.59%	10.60%	12.28%	13.68%	13.02%	-
YoY %	-23.80%	-11.61%	47.08%	-13.68%	-10.23%	5.07%	-	-
Horiz. %	80.65%	105.84%	119.74%	81.41%	94.32%	105.07%	100.00%	-
ROE	2.98%	4.70%	5.96%	4.13%	5.86%	5.81%	4.69%	-
YoY %	-36.60%	-21.14%	44.31%	-29.52%	0.86%	23.88%	-	-
Horiz. %	63.54%	100.21%	127.08%	88.06%	124.95%	123.88%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	21.56	25.58	26.59	25.40	30.94	26.86	23.13	-4.57%
YoY %	-15.72%	-3.80%	4.69%	-17.91%	15.19%	16.13%	-	-
Horiz. %	93.21%	110.59%	114.96%	109.81%	133.77%	116.13%	100.00%	-
EPS	2.20	3.50	4.10	2.70	3.70	3.70	3.00	-18.66%
YoY %	-37.14%	-14.63%	51.85%	-27.03%	0.00%	23.33%	-	-
Horiz. %	73.33%	116.67%	136.67%	90.00%	123.33%	123.33%	100.00%	-
DPS	2.00	2.50	3.50	2.25	3.00	3.00	2.50	-13.81%
YoY %	-20.00%	-28.57%	55.56%	-25.00%	0.00%	20.00%	-	-
Horiz. %	80.00%	100.00%	140.00%	90.00%	120.00%	120.00%	100.00%	-
NAPS	0.75	0.74	0.68	0.65	0.64	0.63	0.64	11.14%
YoY %	1.35%	8.82%	4.62%	1.56%	1.59%	-1.56%	-	-
Horiz. %	117.19%	115.62%	106.25%	101.56%	100.00%	98.44%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 445,420
RPS	20.52	23.13	23.21	21.95	26.50	23.06	19.93	1.96%
YoY %	-11.28%	-0.34%	5.74%	-17.17%	14.92%	15.70%	-	-
Horiz. %	102.96%	116.06%	116.46%	110.14%	132.97%	115.70%	100.00%	-
EPS	2.13	3.15	3.54	2.32	3.21	3.14	2.59	-12.21%
YoY %	-32.38%	-11.02%	52.59%	-27.73%	2.23%	21.24%	-	-
Horiz. %	82.24%	121.62%	136.68%	89.58%	123.94%	121.24%	100.00%	-
DPS	1.90	2.26	3.05	1.94	2.57	2.58	2.15	-7.90%
YoY %	-15.93%	-25.90%	57.22%	-24.51%	-0.39%	20.00%	-	-
Horiz. %	88.37%	105.12%	141.86%	90.23%	119.53%	120.00%	100.00%	-
NAPS	0.7139	0.6693	0.5934	0.5617	0.5482	0.5411	0.5514	18.77%
YoY %	6.66%	12.79%	5.64%	2.46%	1.31%	-1.87%	-	-
Horiz. %	129.47%	121.38%	107.62%	101.87%	99.42%	98.13%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	1.98	2.07	2.12	2.08	1.89	1.67	1.36	-
P/RPS	9.19	8.09	7.97	8.19	6.11	6.22	5.88	34.64%
YoY %	13.60%	1.51%	-2.69%	34.04%	-1.77%	5.78%	-	-
Horiz. %	156.29%	137.59%	135.54%	139.29%	103.91%	105.78%	100.00%	-
P/EPS	88.51	59.52	52.31	77.44	50.36	45.66	45.31	56.20%
YoY %	48.71%	13.78%	-32.45%	53.77%	10.29%	0.77%	-	-
Horiz. %	195.34%	131.36%	115.45%	170.91%	111.15%	100.77%	100.00%	-
EY	1.13	1.68	1.91	1.29	1.99	2.19	2.21	-36.03%
YoY %	-32.74%	-12.04%	48.06%	-35.18%	-9.13%	-0.90%	-	-
Horiz. %	51.13%	76.02%	86.43%	58.37%	90.05%	99.10%	100.00%	-
DY	1.01	1.21	1.65	1.08	1.59	1.80	1.84	-32.93%
YoY %	-16.53%	-26.67%	52.78%	-32.08%	-11.67%	-2.17%	-	-
Horiz. %	54.89%	65.76%	89.67%	58.70%	86.41%	97.83%	100.00%	-
P/NAPS	2.64	2.80	3.12	3.20	2.95	2.65	2.13	15.36%
YoY %	-5.71%	-10.26%	-2.50%	8.47%	11.32%	24.41%	-	-
Horiz. %	123.94%	131.46%	146.48%	150.23%	138.50%	124.41%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	22/11/23	28/08/23	25/05/23	22/02/23	22/11/22	29/08/22	31/05/22	-
Price	2.02	2.14	2.05	2.05	2.27	1.88	1.53	-
P/RPS	9.37	8.37	7.71	8.07	7.34	7.00	6.61	26.16%
YoY %	11.95%	8.56%	-4.46%	9.95%	4.86%	5.90%	-	-
Horiz. %	141.75%	126.63%	116.64%	122.09%	111.04%	105.90%	100.00%	-
P/EPS	90.30	61.53	50.58	76.33	60.48	51.40	50.97	46.36%
YoY %	46.76%	21.65%	-33.74%	26.21%	17.67%	0.84%	-	-
Horiz. %	177.16%	120.72%	99.23%	149.75%	118.66%	100.84%	100.00%	-
EY	1.11	1.63	1.98	1.31	1.65	1.95	1.96	-31.52%
YoY %	-31.90%	-17.68%	51.15%	-20.61%	-15.38%	-0.51%	-	-
Horiz. %	56.63%	83.16%	101.02%	66.84%	84.18%	99.49%	100.00%	-
DY	0.99	1.17	1.71	1.10	1.32	1.60	1.63	-28.25%
YoY %	-15.38%	-31.58%	55.45%	-16.67%	-17.50%	-1.84%	-	-
Horiz. %	60.74%	71.78%	104.91%	67.48%	80.98%	98.16%	100.00%	-
P/NAPS	2.69	2.89	3.01	3.15	3.55	2.98	2.39	8.19%
YoY %	-6.92%	-3.99%	-4.44%	-11.27%	19.13%	24.69%	-	-
Horiz. %	112.55%	120.92%	125.94%	131.80%	148.54%	124.69%	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