[PWROOT] QoQ TTM Result on 30-Jun-2023 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- 0.04%
YoY- 50.48%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 419,271 417,783 431,553 460,641 460,310 444,399 433,270 -2.16%
PBT 48,049 56,673 63,783 71,286 71,060 64,816 60,102 -13.84%
Tax -5,741 -5,968 -8,931 -11,086 -11,015 -9,739 -10,319 -32.33%
NP 42,308 50,705 54,852 60,200 60,045 55,077 49,783 -10.27%
-
NP to SH 41,559 49,824 54,100 59,375 59,353 54,732 49,480 -10.97%
-
Tax Rate 11.95% 10.53% 14.00% 15.55% 15.50% 15.03% 17.17% -
Total Cost 376,963 367,078 376,701 400,441 400,265 389,322 383,487 -1.13%
-
Net Worth 349,524 342,189 346,892 325,225 288,369 272,968 266,383 19.83%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 32,560 41,091 44,529 47,765 49,298 44,922 40,519 -13.55%
Div Payout % 78.35% 82.47% 82.31% 80.45% 83.06% 82.08% 81.89% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 349,524 342,189 346,892 325,225 288,369 272,968 266,383 19.83%
NOSH 485,944 485,944 485,944 479,115 448,003 445,420 438,753 7.04%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 10.09% 12.14% 12.71% 13.07% 13.04% 12.39% 11.49% -
ROE 11.89% 14.56% 15.60% 18.26% 20.58% 20.05% 18.57% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 86.37 90.35 93.30 104.81 108.54 105.82 104.10 -11.69%
EPS 8.56 10.77 11.70 13.51 14.00 13.03 11.89 -19.65%
DPS 6.71 8.89 9.63 10.87 11.75 10.75 9.70 -21.76%
NAPS 0.72 0.74 0.75 0.74 0.68 0.65 0.64 8.16%
Adjusted Per Share Value based on latest NOSH - 479,115
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 86.28 85.97 88.81 94.79 94.72 91.45 89.16 -2.16%
EPS 8.55 10.25 11.13 12.22 12.21 11.26 10.18 -10.97%
DPS 6.70 8.46 9.16 9.83 10.14 9.24 8.34 -13.57%
NAPS 0.7193 0.7042 0.7139 0.6693 0.5934 0.5617 0.5482 19.83%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.65 1.74 1.98 2.07 2.12 2.08 1.89 -
P/RPS 1.91 1.93 2.12 1.97 1.95 1.97 1.82 3.26%
P/EPS 19.27 16.15 16.93 15.32 15.15 15.96 15.90 13.65%
EY 5.19 6.19 5.91 6.53 6.60 6.27 6.29 -12.01%
DY 4.06 5.11 4.86 5.25 5.54 5.17 5.13 -14.42%
P/NAPS 2.29 2.35 2.64 2.80 3.12 3.20 2.95 -15.52%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 27/02/24 22/11/23 28/08/23 25/05/23 22/02/23 22/11/22 -
Price 1.77 1.70 2.02 2.14 2.05 2.05 2.27 -
P/RPS 2.05 1.88 2.16 2.04 1.89 1.94 2.18 -4.01%
P/EPS 20.68 15.78 17.27 15.84 14.65 15.73 19.10 5.43%
EY 4.84 6.34 5.79 6.31 6.83 6.36 5.24 -5.15%
DY 3.79 5.23 4.77 5.08 5.73 5.24 4.27 -7.63%
P/NAPS 2.46 2.30 2.69 2.89 3.01 3.15 3.55 -21.67%

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