[PWROOT] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 89.39%
YoY- -60.35%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 417,882 424,228 481,742 311,022 327,184 388,646 353,078 2.84%
PBT 39,436 61,996 76,550 20,334 50,622 59,214 39,440 -0.00%
Tax -6,960 -10,080 -14,248 -4,962 -12,200 -7,516 -6,886 0.17%
NP 32,476 51,916 62,302 15,372 38,422 51,698 32,554 -0.03%
-
NP to SH 31,548 51,266 61,772 15,212 38,370 51,236 32,140 -0.30%
-
Tax Rate 17.65% 16.26% 18.61% 24.40% 24.10% 12.69% 17.46% -
Total Cost 385,406 372,312 419,440 295,650 288,762 336,948 320,524 3.11%
-
Net Worth 330,299 346,892 266,383 268,185 268,236 237,658 225,153 6.58%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 28,957 41,627 49,946 14,473 37,720 39,609 26,860 1.25%
Div Payout % 91.79% 81.20% 80.86% 95.15% 98.31% 77.31% 83.57% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 330,299 346,892 266,383 268,185 268,236 237,658 225,153 6.58%
NOSH 485,944 485,944 438,753 428,041 421,827 403,896 401,929 3.21%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 7.77% 12.24% 12.93% 4.94% 11.74% 13.30% 9.22% -
ROE 9.55% 14.78% 23.19% 5.67% 14.30% 21.56% 14.27% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 92.36 91.72 115.74 73.06 78.06 98.12 89.39 0.54%
EPS 7.00 11.40 14.80 3.60 9.20 13.00 8.20 -2.60%
DPS 6.40 9.00 12.00 3.40 9.00 10.00 6.80 -1.00%
NAPS 0.73 0.75 0.64 0.63 0.64 0.60 0.57 4.20%
Adjusted Per Share Value based on latest NOSH - 428,041
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 85.99 87.30 99.14 64.00 67.33 79.98 72.66 2.84%
EPS 6.49 10.55 12.71 3.13 7.90 10.54 6.61 -0.30%
DPS 5.96 8.57 10.28 2.98 7.76 8.15 5.53 1.25%
NAPS 0.6797 0.7139 0.5482 0.5519 0.552 0.4891 0.4633 6.59%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.41 1.98 1.89 1.34 2.11 2.11 1.56 -
P/RPS 1.53 2.16 1.63 1.83 2.70 2.15 1.75 -2.21%
P/EPS 20.22 17.86 12.73 37.50 23.05 16.31 19.17 0.89%
EY 4.95 5.60 7.85 2.67 4.34 6.13 5.22 -0.88%
DY 4.54 4.55 6.35 2.54 4.27 4.74 4.36 0.67%
P/NAPS 1.93 2.64 2.95 2.13 3.30 3.52 2.74 -5.66%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 22/11/23 22/11/22 23/11/21 26/11/20 25/11/19 27/11/18 -
Price 1.42 2.02 2.27 1.38 2.20 2.34 1.37 -
P/RPS 1.54 2.20 1.96 1.89 2.82 2.38 1.53 0.10%
P/EPS 20.37 18.22 15.30 38.62 24.03 18.09 16.84 3.21%
EY 4.91 5.49 6.54 2.59 4.16 5.53 5.94 -3.12%
DY 4.51 4.46 5.29 2.46 4.09 4.27 4.96 -1.57%
P/NAPS 1.95 2.69 3.55 2.19 3.44 3.90 2.40 -3.39%

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