[PWROOT] QoQ 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- -32.32%

YoY- -37.91%

Quarter Report

Power Root Berhad-Quarterly Report For The Third Quarter 31 Dec 2023.pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Quarter Result
Revenue	102,737	106,204	114,252	92,905	99,701	112,413	112,764	-6.00%
YoY %	-3.26%	-7.04%	22.98%	-6.82%	-11.31%	-0.31%	-	-
Horiz. %	91.11%	94.18%	101.32%	82.39%	88.42%	99.69%	100.00%	-
PBT	10,595	9,123	11,821	5,230	12,331	18,667	20,445	-35.40%
YoY %	16.14%	-22.82%	126.02%	-57.59%	-33.94%	-8.70%	-	-
Horiz. %	51.82%	44.62%	57.82%	25.58%	60.31%	91.30%	100.00%	-
Tax	-1,849	-1,631	-2,636	1,935	-1,858	-3,182	-2,863	-25.22%
YoY %	-13.37%	38.13%	-236.23%	204.14%	41.61%	-11.14%	-	-
Horiz. %	64.58%	56.97%	92.07%	-67.59%	64.90%	111.14%	100.00%	-
NP	8,746	7,492	9,185	7,165	10,473	15,485	17,582	-37.13%
YoY %	16.74%	-18.43%	28.19%	-31.59%	-32.37%	-11.93%	-	-
Horiz. %	49.74%	42.61%	52.24%	40.75%	59.57%	88.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,477	7,297	8,923	7,003	10,347	15,286	17,188	-37.49%
YoY %	16.17%	-18.22%	27.42%	-32.32%	-32.31%	-11.07%	-	-
Horiz. %	49.32%	42.45%	51.91%	40.74%	60.20%	88.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.45%	17.88%	22.30%	-37.00%	15.07%	17.05%	14.00%	-
YoY %	-2.40%	-19.82%	160.27%	-345.52%	-11.61%	21.79%	-	-
Horiz. %	124.64%	127.71%	159.29%	-264.29%	107.64%	121.79%	100.00%	-
Total Cost	93,991	98,712	105,067	85,740	89,228	96,928	95,182	-0.83%
YoY %	-4.78%	-6.05%	22.54%	-3.91%	-7.94%	1.83%	-	-
Horiz. %	98.75%	103.71%	110.39%	90.08%	93.74%	101.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	330,299	345,035	349,524	342,189	346,892	325,225	288,369	9.44%
YoY %	-4.27%	-1.28%	2.14%	-1.36%	6.66%	12.78%	-	-
Horiz. %	114.54%	119.65%	121.21%	118.66%	120.29%	112.78%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	9,049	5,520	6,310	6,011	9,250	10,987	14,842	-28.03%
YoY %	63.93%	-12.52%	4.97%	-35.02%	-15.81%	-25.97%	-	-
Horiz. %	60.97%	37.19%	42.51%	40.50%	62.32%	74.03%	100.00%	-
Div Payout %	106.75%	75.66%	70.73%	85.84%	89.40%	71.88%	86.35%	-
YoY %	41.09%	6.97%	-17.60%	-3.98%	24.37%	-16.76%	-	-
Horiz. %	123.62%	87.62%	81.91%	99.41%	103.53%	83.24%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	330,299	345,035	349,524	342,189	346,892	325,225	288,369	9.44%
YoY %	-4.27%	-1.28%	2.14%	-1.36%	6.66%	12.78%	-	-
Horiz. %	114.54%	119.65%	121.21%	118.66%	120.29%	112.78%	100.00%	-
NOSH	485,944	485,944	485,944	485,944	485,944	479,115	448,003	5.55%
YoY %	0.00%	0.00%	0.00%	0.00%	1.43%	6.94%	-	-
Horiz. %	108.47%	108.47%	108.47%	108.47%	108.47%	106.94%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	8.51%	7.05%	8.04%	7.71%	10.50%	13.78%	15.59%	-
YoY %	20.71%	-12.31%	4.28%	-26.57%	-23.80%	-11.61%	-	-
Horiz. %	54.59%	45.22%	51.57%	49.45%	67.35%	88.39%	100.00%	-
ROE	2.57%	2.11%	2.55%	2.05%	2.98%	4.70%	5.96%	-
YoY %	21.80%	-17.25%	24.39%	-31.21%	-36.60%	-21.14%	-	-
Horiz. %	43.12%	35.40%	42.79%	34.40%	50.00%	78.86%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	22.71	23.09	23.54	20.09	21.56	25.58	26.59	-9.95%
YoY %	-1.65%	-1.91%	17.17%	-6.82%	-15.72%	-3.80%	-	-
Horiz. %	85.41%	86.84%	88.53%	75.55%	81.08%	96.20%	100.00%	-
EPS	1.90	1.60	1.80	1.50	2.20	3.50	4.10	-40.03%
YoY %	18.75%	-11.11%	20.00%	-31.82%	-37.14%	-14.63%	-	-
Horiz. %	46.34%	39.02%	43.90%	36.59%	53.66%	85.37%	100.00%	-
DPS	2.00	1.20	1.30	1.30	2.00	2.50	3.50	-31.06%
YoY %	66.67%	-7.69%	0.00%	-35.00%	-20.00%	-28.57%	-	-
Horiz. %	57.14%	34.29%	37.14%	37.14%	57.14%	71.43%	100.00%	-
NAPS	0.73	0.75	0.72	0.74	0.75	0.74	0.68	4.83%
YoY %	-2.67%	4.17%	-2.70%	-1.33%	1.35%	8.82%	-	-
Horiz. %	107.35%	110.29%	105.88%	108.82%	110.29%	108.82%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 485,944
RPS	21.14	21.86	23.51	19.12	20.52	23.13	23.21	-6.02%
YoY %	-3.29%	-7.02%	22.96%	-6.82%	-11.28%	-0.34%	-	-
Horiz. %	91.08%	94.18%	101.29%	82.38%	88.41%	99.66%	100.00%	-
EPS	1.74	1.50	1.84	1.44	2.13	3.15	3.54	-37.63%
YoY %	16.00%	-18.48%	27.78%	-32.39%	-32.38%	-11.02%	-	-
Horiz. %	49.15%	42.37%	51.98%	40.68%	60.17%	88.98%	100.00%	-
DPS	1.86	1.14	1.30	1.24	1.90	2.26	3.05	-28.02%
YoY %	63.16%	-12.31%	4.84%	-34.74%	-15.93%	-25.90%	-	-
Horiz. %	60.98%	37.38%	42.62%	40.66%	62.30%	74.10%	100.00%	-
NAPS	0.6797	0.71	0.7193	0.7042	0.7139	0.6693	0.5934	9.44%
YoY %	-4.27%	-1.29%	2.14%	-1.36%	6.66%	12.79%	-	-
Horiz. %	114.54%	119.65%	121.22%	118.67%	120.31%	112.79%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
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	6.21	6.80	7.01	8.66	9.19	8.09	7.97	-15.28%
YoY %	-8.68%	-3.00%	-19.05%	-5.77%	13.60%	1.51%	-	-
Horiz. %	77.92%	85.32%	87.95%	108.66%	115.31%	101.51%	100.00%	-
P/EPS	75.26	98.98	89.77	114.89	88.51	59.52	52.31	27.35%
YoY %	-23.96%	10.26%	-21.86%	29.80%	48.71%	13.78%	-	-
Horiz. %	143.87%	189.22%	171.61%	219.63%	169.20%	113.78%	100.00%	-
EY	1.33	1.01	1.11	0.87	1.13	1.68	1.91	-21.38%
YoY %	31.68%	-9.01%	27.59%	-23.01%	-32.74%	-12.04%	-	-
Horiz. %	69.63%	52.88%	58.12%	45.55%	59.16%	87.96%	100.00%	-
DY	1.42	0.76	0.79	0.75	1.01	1.21	1.65	-9.49%
YoY %	86.84%	-3.80%	5.33%	-25.74%	-16.53%	-26.67%	-	-
Horiz. %	86.06%	46.06%	47.88%	45.45%	61.21%	73.33%	100.00%	-
P/NAPS	1.93	2.09	2.29	2.35	2.64	2.80	3.12	-27.33%
YoY %	-7.66%	-8.73%	-2.55%	-10.98%	-5.71%	-10.26%	-	-
Horiz. %	61.86%	66.99%	73.40%	75.32%	84.62%	89.74%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
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	6.25	6.63	7.52	8.46	9.37	8.37	7.71	-13.02%
YoY %	-5.73%	-11.84%	-11.11%	-9.71%	11.95%	8.56%	-	-
Horiz. %	81.06%	85.99%	97.54%	109.73%	121.53%	108.56%	100.00%	-
P/EPS	75.79	96.46	96.30	112.25	90.30	61.53	50.58	30.84%
YoY %	-21.43%	0.17%	-14.21%	24.31%	46.76%	21.65%	-	-
Horiz. %	149.84%	190.71%	190.39%	221.93%	178.53%	121.65%	100.00%	-
EY	1.32	1.04	1.04	0.89	1.11	1.63	1.98	-23.62%
YoY %	26.92%	0.00%	16.85%	-19.82%	-31.90%	-17.68%	-	-
Horiz. %	66.67%	52.53%	52.53%	44.95%	56.06%	82.32%	100.00%	-
DY	1.41	0.78	0.73	0.76	0.99	1.17	1.71	-12.03%
YoY %	80.77%	6.85%	-3.95%	-23.23%	-15.38%	-31.58%	-	-
Horiz. %	82.46%	45.61%	42.69%	44.44%	57.89%	68.42%	100.00%	-
P/NAPS	1.95	2.04	2.46	2.30	2.69	2.89	3.01	-25.07%
YoY %	-4.41%	-17.07%	6.96%	-14.50%	-6.92%	-3.99%	-	-
Horiz. %	64.78%	67.77%	81.73%	76.41%	89.37%	96.01%	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