[PWROOT] QoQ TTM 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- 10.61%
YoY- 253.06%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 431,553 460,641 460,310 444,399 433,270 385,313 347,910 15.43%
PBT 63,783 71,286 71,060 64,816 60,102 47,218 31,994 58.33%
Tax -8,931 -11,086 -11,015 -9,739 -10,319 -7,614 -5,676 35.24%
NP 54,852 60,200 60,045 55,077 49,783 39,604 26,318 63.09%
-
NP to SH 54,100 59,375 59,353 54,732 49,480 39,456 26,200 62.08%
-
Tax Rate 14.00% 15.55% 15.50% 15.03% 17.17% 16.13% 17.74% -
Total Cost 376,701 400,441 400,265 389,322 383,487 345,709 321,592 11.10%
-
Net Worth 346,892 325,225 288,369 272,968 266,383 262,924 267,953 18.76%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 44,529 47,765 49,298 44,922 40,519 33,140 22,736 56.47%
Div Payout % 82.31% 80.45% 83.06% 82.08% 81.89% 83.99% 86.78% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 346,892 325,225 288,369 272,968 266,383 262,924 267,953 18.76%
NOSH 485,944 479,115 448,003 445,420 438,753 437,578 429,478 8.57%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 12.71% 13.07% 13.04% 12.39% 11.49% 10.28% 7.56% -
ROE 15.60% 18.26% 20.58% 20.05% 18.57% 15.01% 9.78% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 93.30 104.81 108.54 105.82 104.10 92.33 83.10 8.01%
EPS 11.70 13.51 14.00 13.03 11.89 9.45 6.26 51.67%
DPS 9.63 10.87 11.75 10.75 9.70 7.94 5.40 47.00%
NAPS 0.75 0.74 0.68 0.65 0.64 0.63 0.64 11.14%
Adjusted Per Share Value based on latest NOSH - 445,420
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 88.81 94.79 94.72 91.45 89.16 79.29 71.59 15.43%
EPS 11.13 12.22 12.21 11.26 10.18 8.12 5.39 62.08%
DPS 9.16 9.83 10.14 9.24 8.34 6.82 4.68 56.40%
NAPS 0.7139 0.6693 0.5934 0.5617 0.5482 0.5411 0.5514 18.77%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
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 2.12 1.97 1.95 1.97 1.82 1.81 1.64 18.64%
P/EPS 16.93 15.32 15.15 15.96 15.90 17.66 21.73 -15.31%
EY 5.91 6.53 6.60 6.27 6.29 5.66 4.60 18.16%
DY 4.86 5.25 5.54 5.17 5.13 4.76 3.97 14.42%
P/NAPS 2.64 2.80 3.12 3.20 2.95 2.65 2.13 15.36%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
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 2.16 2.04 1.89 1.94 2.18 2.04 1.84 11.27%
P/EPS 17.27 15.84 14.65 15.73 19.10 19.89 24.45 -20.67%
EY 5.79 6.31 6.83 6.36 5.24 5.03 4.09 26.05%
DY 4.77 5.08 5.73 5.24 4.27 4.22 3.53 22.20%
P/NAPS 2.69 2.89 3.01 3.15 3.55 2.98 2.39 8.19%

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