[PWROOT] QoQ 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- 52.39%

YoY- 36.77%

Quarter Report

Power Root Berhad - Quarterly Report -Q4-FY 2023.pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Quarter Result
Revenue	92,905	99,701	112,413	112,764	106,675	128,789	112,082	-11.72%
YoY %	-6.82%	-11.31%	-0.31%	5.71%	-17.17%	14.91%	-	-
Horiz. %	82.89%	88.95%	100.30%	100.61%	95.18%	114.91%	100.00%	-
PBT	5,230	12,331	18,667	20,445	12,340	19,834	18,441	-56.73%
YoY %	-57.59%	-33.94%	-8.70%	65.68%	-37.78%	7.55%	-	-
Horiz. %	28.36%	66.87%	101.23%	110.87%	66.92%	107.55%	100.00%	-
Tax	1,935	-1,858	-3,182	-2,863	-1,028	-4,013	-3,111	-
YoY %	204.14%	41.61%	-11.14%	-178.50%	74.38%	-28.99%	-	-
Horiz. %	-62.20%	59.72%	102.28%	92.03%	33.04%	128.99%	100.00%	-
NP	7,165	10,473	15,485	17,582	11,312	15,821	15,330	-39.69%
YoY %	-31.59%	-32.37%	-11.93%	55.43%	-28.50%	3.20%	-	-
Horiz. %	46.74%	68.32%	101.01%	114.69%	73.79%	103.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,003	10,347	15,286	17,188	11,279	15,622	15,264	-40.43%
YoY %	-32.32%	-32.31%	-11.07%	52.39%	-27.80%	2.35%	-	-
Horiz. %	45.88%	67.79%	100.14%	112.60%	73.89%	102.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-37.00%	15.07%	17.05%	14.00%	8.33%	20.23%	16.87%	-
YoY %	-345.52%	-11.61%	21.79%	68.07%	-58.82%	19.92%	-	-
Horiz. %	-219.32%	89.33%	101.07%	82.99%	49.38%	119.92%	100.00%	-
Total Cost	85,740	89,228	96,928	95,182	95,363	112,968	96,752	-7.71%
YoY %	-3.91%	-7.94%	1.83%	-0.19%	-15.58%	16.76%	-	-
Horiz. %	88.62%	92.22%	100.18%	98.38%	98.56%	116.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	342,189	346,892	325,225	288,369	272,968	266,383	262,924	19.14%
YoY %	-1.36%	6.66%	12.78%	5.64%	2.47%	1.32%	-	-
Horiz. %	130.15%	131.94%	123.70%	109.68%	103.82%	101.32%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	6,011	9,250	10,987	14,842	9,448	12,486	12,520	-38.60%
YoY %	-35.02%	-15.81%	-25.97%	57.09%	-24.33%	-0.27%	-	-
Horiz. %	48.01%	73.88%	87.76%	118.55%	75.46%	99.73%	100.00%	-
Div Payout %	85.84%	89.40%	71.88%	86.35%	83.77%	79.93%	82.02%	-
YoY %	-3.98%	24.37%	-16.76%	3.08%	4.80%	-2.55%	-	-
Horiz. %	104.66%	109.00%	87.64%	105.28%	102.13%	97.45%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	342,189	346,892	325,225	288,369	272,968	266,383	262,924	19.14%
YoY %	-1.36%	6.66%	12.78%	5.64%	2.47%	1.32%	-	-
Horiz. %	130.15%	131.94%	123.70%	109.68%	103.82%	101.32%	100.00%	-
NOSH	485,944	485,944	479,115	448,003	445,420	438,753	437,578	7.21%
YoY %	0.00%	1.43%	6.94%	0.58%	1.52%	0.27%	-	-
Horiz. %	111.05%	111.05%	109.49%	102.38%	101.79%	100.27%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	7.71%	10.50%	13.78%	15.59%	10.60%	12.28%	13.68%	-
YoY %	-26.57%	-23.80%	-11.61%	47.08%	-13.68%	-10.23%	-	-
Horiz. %	56.36%	76.75%	100.73%	113.96%	77.49%	89.77%	100.00%	-
ROE	2.05%	2.98%	4.70%	5.96%	4.13%	5.86%	5.81%	-
YoY %	-31.21%	-36.60%	-21.14%	44.31%	-29.52%	0.86%	-	-
Horiz. %	35.28%	51.29%	80.90%	102.58%	71.08%	100.86%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	20.09	21.56	25.58	26.59	25.40	30.94	26.86	-17.55%
YoY %	-6.82%	-15.72%	-3.80%	4.69%	-17.91%	15.19%	-	-
Horiz. %	74.80%	80.27%	95.23%	98.99%	94.56%	115.19%	100.00%	-
EPS	1.50	2.20	3.50	4.10	2.70	3.70	3.70	-45.13%
YoY %	-31.82%	-37.14%	-14.63%	51.85%	-27.03%	0.00%	-	-
Horiz. %	40.54%	59.46%	94.59%	110.81%	72.97%	100.00%	100.00%	-
DPS	1.30	2.00	2.50	3.50	2.25	3.00	3.00	-42.64%
YoY %	-35.00%	-20.00%	-28.57%	55.56%	-25.00%	0.00%	-	-
Horiz. %	43.33%	66.67%	83.33%	116.67%	75.00%	100.00%	100.00%	-
NAPS	0.74	0.75	0.74	0.68	0.65	0.64	0.63	11.29%
YoY %	-1.33%	1.35%	8.82%	4.62%	1.56%	1.59%	-	-
Horiz. %	117.46%	119.05%	117.46%	107.94%	103.17%	101.59%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 448,003
RPS	19.12	20.52	23.13	23.21	21.95	26.50	23.06	-11.71%
YoY %	-6.82%	-11.28%	-0.34%	5.74%	-17.17%	14.92%	-	-
Horiz. %	82.91%	88.99%	100.30%	100.65%	95.19%	114.92%	100.00%	-
EPS	1.44	2.13	3.15	3.54	2.32	3.21	3.14	-40.44%
YoY %	-32.39%	-32.38%	-11.02%	52.59%	-27.73%	2.23%	-	-
Horiz. %	45.86%	67.83%	100.32%	112.74%	73.89%	102.23%	100.00%	-
DPS	1.24	1.90	2.26	3.05	1.94	2.57	2.58	-38.56%
YoY %	-34.74%	-15.93%	-25.90%	57.22%	-24.51%	-0.39%	-	-
Horiz. %	48.06%	73.64%	87.60%	118.22%	75.19%	99.61%	100.00%	-
NAPS	0.7042	0.7139	0.6693	0.5934	0.5617	0.5482	0.5411	19.14%
YoY %	-1.36%	6.66%	12.79%	5.64%	2.46%	1.31%	-	-
Horiz. %	130.14%	131.93%	123.69%	109.67%	103.81%	101.31%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
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	8.66	9.19	8.09	7.97	8.19	6.11	6.22	24.61%
YoY %	-5.77%	13.60%	1.51%	-2.69%	34.04%	-1.77%	-	-
Horiz. %	139.23%	147.75%	130.06%	128.14%	131.67%	98.23%	100.00%	-
P/EPS	114.89	88.51	59.52	52.31	77.44	50.36	45.66	84.68%
YoY %	29.80%	48.71%	13.78%	-32.45%	53.77%	10.29%	-	-
Horiz. %	251.62%	193.85%	130.35%	114.56%	169.60%	110.29%	100.00%	-
EY	0.87	1.13	1.68	1.91	1.29	1.99	2.19	-45.86%
YoY %	-23.01%	-32.74%	-12.04%	48.06%	-35.18%	-9.13%	-	-
Horiz. %	39.73%	51.60%	76.71%	87.21%	58.90%	90.87%	100.00%	-
DY	0.75	1.01	1.21	1.65	1.08	1.59	1.80	-44.12%
YoY %	-25.74%	-16.53%	-26.67%	52.78%	-32.08%	-11.67%	-	-
Horiz. %	41.67%	56.11%	67.22%	91.67%	60.00%	88.33%	100.00%	-
P/NAPS	2.35	2.64	2.80	3.12	3.20	2.95	2.65	-7.67%
YoY %	-10.98%	-5.71%	-10.26%	-2.50%	8.47%	11.32%	-	-
Horiz. %	88.68%	99.62%	105.66%	117.74%	120.75%	111.32%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
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	8.46	9.37	8.37	7.71	8.07	7.34	7.00	13.42%
YoY %	-9.71%	11.95%	8.56%	-4.46%	9.95%	4.86%	-	-
Horiz. %	120.86%	133.86%	119.57%	110.14%	115.29%	104.86%	100.00%	-
P/EPS	112.25	90.30	61.53	50.58	76.33	60.48	51.40	68.08%
YoY %	24.31%	46.76%	21.65%	-33.74%	26.21%	17.67%	-	-
Horiz. %	218.39%	175.68%	119.71%	98.40%	148.50%	117.67%	100.00%	-
EY	0.89	1.11	1.63	1.98	1.31	1.65	1.95	-40.63%
YoY %	-19.82%	-31.90%	-17.68%	51.15%	-20.61%	-15.38%	-	-
Horiz. %	45.64%	56.92%	83.59%	101.54%	67.18%	84.62%	100.00%	-
DY	0.76	0.99	1.17	1.71	1.10	1.32	1.60	-39.03%
YoY %	-23.23%	-15.38%	-31.58%	55.45%	-16.67%	-17.50%	-	-
Horiz. %	47.50%	61.87%	73.12%	106.87%	68.75%	82.50%	100.00%	-
P/NAPS	2.30	2.69	2.89	3.01	3.15	3.55	2.98	-15.81%
YoY %	-14.50%	-6.92%	-3.99%	-4.44%	-11.27%	19.13%	-	-
Horiz. %	77.18%	90.27%	96.98%	101.01%	105.70%	119.13%	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