[PWROOT] QoQ TTM Result on 30-Jun-2022 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 50.6%
YoY- 103.61%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 460,310 444,399 433,270 385,313 347,910 316,082 301,140 32.72%
PBT 71,060 64,816 60,102 47,218 31,994 18,962 19,502 136.97%
Tax -11,015 -9,739 -10,319 -7,614 -5,676 -3,554 -2,944 141.20%
NP 60,045 55,077 49,783 39,604 26,318 15,408 16,558 136.22%
-
NP to SH 59,353 54,732 49,480 39,456 26,200 15,502 16,523 134.73%
-
Tax Rate 15.50% 15.03% 17.17% 16.13% 17.74% 18.74% 15.10% -
Total Cost 400,265 389,322 383,487 345,709 321,592 300,674 284,582 25.55%
-
Net Worth 288,369 272,968 266,383 262,924 267,953 260,683 268,185 4.96%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 49,298 44,922 40,519 33,140 22,736 14,382 15,662 114.92%
Div Payout % 83.06% 82.08% 81.89% 83.99% 86.78% 92.78% 94.79% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 288,369 272,968 266,383 262,924 267,953 260,683 268,185 4.96%
NOSH 448,003 445,420 438,753 437,578 429,478 429,009 428,041 3.08%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 13.04% 12.39% 11.49% 10.28% 7.56% 4.87% 5.50% -
ROE 20.58% 20.05% 18.57% 15.01% 9.78% 5.95% 6.16% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 108.54 105.82 104.10 92.33 83.10 75.18 70.74 33.06%
EPS 14.00 13.03 11.89 9.45 6.26 3.69 3.88 135.43%
DPS 11.75 10.75 9.70 7.94 5.40 3.40 3.70 116.20%
NAPS 0.68 0.65 0.64 0.63 0.64 0.62 0.63 5.22%
Adjusted Per Share Value based on latest NOSH - 437,578
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 94.72 91.45 89.16 79.29 71.59 65.04 61.97 32.72%
EPS 12.21 11.26 10.18 8.12 5.39 3.19 3.40 134.69%
DPS 10.14 9.24 8.34 6.82 4.68 2.96 3.22 114.99%
NAPS 0.5934 0.5617 0.5482 0.5411 0.5514 0.5364 0.5519 4.95%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.12 2.08 1.89 1.67 1.36 1.33 1.34 -
P/RPS 1.95 1.97 1.82 1.81 1.64 1.77 1.89 2.10%
P/EPS 15.15 15.96 15.90 17.66 21.73 36.07 34.52 -42.27%
EY 6.60 6.27 6.29 5.66 4.60 2.77 2.90 73.10%
DY 5.54 5.17 5.13 4.76 3.97 2.56 2.76 59.19%
P/NAPS 3.12 3.20 2.95 2.65 2.13 2.15 2.13 29.00%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 22/02/23 22/11/22 29/08/22 31/05/22 25/02/22 23/11/21 -
Price 2.05 2.05 2.27 1.88 1.53 1.35 1.38 -
P/RPS 1.89 1.94 2.18 2.04 1.84 1.80 1.95 -2.06%
P/EPS 14.65 15.73 19.10 19.89 24.45 36.62 35.55 -44.65%
EY 6.83 6.36 5.24 5.03 4.09 2.73 2.81 80.87%
DY 5.73 5.24 4.27 4.22 3.53 2.52 2.68 66.04%
P/NAPS 3.01 3.15 3.55 2.98 2.39 2.18 2.19 23.64%

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