[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 424,228 481,742 311,022 327,184 388,646 353,078 457,760 -1.25%
PBT 61,996 76,550 20,334 50,622 59,214 39,440 28,100 14.09%
Tax -10,080 -14,248 -4,962 -12,200 -7,516 -6,886 -1,950 31.47%
NP 51,916 62,302 15,372 38,422 51,698 32,554 26,150 12.10%
-
NP to SH 51,266 61,772 15,212 38,370 51,236 32,140 25,066 12.65%
-
Tax Rate 16.26% 18.61% 24.40% 24.10% 12.69% 17.46% 6.94% -
Total Cost 372,312 419,440 295,650 288,762 336,948 320,524 431,610 -2.43%
-
Net Worth 346,892 266,383 268,185 268,236 237,658 225,153 236,083 6.62%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 41,627 49,946 14,473 37,720 39,609 26,860 42,042 -0.16%
Div Payout % 81.20% 80.86% 95.15% 98.31% 77.31% 83.57% 167.73% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 346,892 266,383 268,185 268,236 237,658 225,153 236,083 6.62%
NOSH 485,944 438,753 428,041 421,827 403,896 401,929 330,108 6.65%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 12.24% 12.93% 4.94% 11.74% 13.30% 9.22% 5.71% -
ROE 14.78% 23.19% 5.67% 14.30% 21.56% 14.27% 10.62% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 91.72 115.74 73.06 78.06 98.12 89.39 141.55 -6.97%
EPS 11.40 14.80 3.60 9.20 13.00 8.20 7.80 6.52%
DPS 9.00 12.00 3.40 9.00 10.00 6.80 13.00 -5.94%
NAPS 0.75 0.64 0.63 0.64 0.60 0.57 0.73 0.45%
Adjusted Per Share Value based on latest NOSH - 428,041
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 87.30 99.14 64.00 67.33 79.98 72.66 94.20 -1.25%
EPS 10.55 12.71 3.13 7.90 10.54 6.61 5.16 12.65%
DPS 8.57 10.28 2.98 7.76 8.15 5.53 8.65 -0.15%
NAPS 0.7139 0.5482 0.5519 0.552 0.4891 0.4633 0.4858 6.62%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.98 1.89 1.34 2.11 2.11 1.56 2.08 -
P/RPS 2.16 1.63 1.83 2.70 2.15 1.75 1.47 6.62%
P/EPS 17.86 12.73 37.50 23.05 16.31 19.17 26.84 -6.56%
EY 5.60 7.85 2.67 4.34 6.13 5.22 3.73 7.00%
DY 4.55 6.35 2.54 4.27 4.74 4.36 6.25 -5.15%
P/NAPS 2.64 2.95 2.13 3.30 3.52 2.74 2.85 -1.26%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 22/11/22 23/11/21 26/11/20 25/11/19 27/11/18 28/11/17 -
Price 2.02 2.27 1.38 2.20 2.34 1.37 2.01 -
P/RPS 2.20 1.96 1.89 2.82 2.38 1.53 1.42 7.56%
P/EPS 18.22 15.30 38.62 24.03 18.09 16.84 25.93 -5.70%
EY 5.49 6.54 2.59 4.16 5.53 5.94 3.86 6.04%
DY 4.46 5.29 2.46 4.09 4.27 4.96 6.47 -6.00%
P/NAPS 2.69 3.55 2.19 3.44 3.90 2.40 2.75 -0.36%

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