[PWROOT] QoQ TTM 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- 8.44%
YoY- 126.54%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 417,783 431,553 460,641 460,310 444,399 433,270 385,313 5.52%
PBT 56,673 63,783 71,286 71,060 64,816 60,102 47,218 12.90%
Tax -5,968 -8,931 -11,086 -11,015 -9,739 -10,319 -7,614 -14.95%
NP 50,705 54,852 60,200 60,045 55,077 49,783 39,604 17.85%
-
NP to SH 49,824 54,100 59,375 59,353 54,732 49,480 39,456 16.77%
-
Tax Rate 10.53% 14.00% 15.55% 15.50% 15.03% 17.17% 16.13% -
Total Cost 367,078 376,701 400,441 400,265 389,322 383,487 345,709 4.06%
-
Net Worth 342,189 346,892 325,225 288,369 272,968 266,383 262,924 19.14%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 41,091 44,529 47,765 49,298 44,922 40,519 33,140 15.36%
Div Payout % 82.47% 82.31% 80.45% 83.06% 82.08% 81.89% 83.99% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 342,189 346,892 325,225 288,369 272,968 266,383 262,924 19.14%
NOSH 485,944 485,944 479,115 448,003 445,420 438,753 437,578 7.21%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 12.14% 12.71% 13.07% 13.04% 12.39% 11.49% 10.28% -
ROE 14.56% 15.60% 18.26% 20.58% 20.05% 18.57% 15.01% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 90.35 93.30 104.81 108.54 105.82 104.10 92.33 -1.43%
EPS 10.77 11.70 13.51 14.00 13.03 11.89 9.45 9.08%
DPS 8.89 9.63 10.87 11.75 10.75 9.70 7.94 7.80%
NAPS 0.74 0.75 0.74 0.68 0.65 0.64 0.63 11.29%
Adjusted Per Share Value based on latest NOSH - 448,003
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 85.97 88.81 94.79 94.72 91.45 89.16 79.29 5.52%
EPS 10.25 11.13 12.22 12.21 11.26 10.18 8.12 16.75%
DPS 8.46 9.16 9.83 10.14 9.24 8.34 6.82 15.40%
NAPS 0.7042 0.7139 0.6693 0.5934 0.5617 0.5482 0.5411 19.14%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
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 1.93 2.12 1.97 1.95 1.97 1.82 1.81 4.36%
P/EPS 16.15 16.93 15.32 15.15 15.96 15.90 17.66 -5.76%
EY 6.19 5.91 6.53 6.60 6.27 6.29 5.66 6.13%
DY 5.11 4.86 5.25 5.54 5.17 5.13 4.76 4.83%
P/NAPS 2.35 2.64 2.80 3.12 3.20 2.95 2.65 -7.67%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
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 1.88 2.16 2.04 1.89 1.94 2.18 2.04 -5.28%
P/EPS 15.78 17.27 15.84 14.65 15.73 19.10 19.89 -14.26%
EY 6.34 5.79 6.31 6.83 6.36 5.24 5.03 16.63%
DY 5.23 4.77 5.08 5.73 5.24 4.27 4.22 15.33%
P/NAPS 2.30 2.69 2.89 3.01 3.15 3.55 2.98 -15.81%

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