[PWROOT] YoY Quarter Result on 31-Dec-2021 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 7.66%
YoY- -14.49%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 92,905 106,675 95,546 80,604 101,373 81,870 115,116 -3.50%
PBT 5,230 12,340 7,626 8,166 16,491 8,206 6,710 -4.06%
Tax 1,935 -1,028 -1,608 -998 -3,118 -1,168 -136 -
NP 7,165 11,312 6,018 7,168 13,373 7,038 6,574 1.44%
-
NP to SH 7,003 11,279 6,027 7,048 13,084 6,977 6,416 1.46%
-
Tax Rate -37.00% 8.33% 21.09% 12.22% 18.91% 14.23% 2.03% -
Total Cost 85,740 95,363 89,528 73,436 88,000 74,832 108,542 -3.85%
-
Net Worth 342,189 272,968 260,683 269,864 267,070 217,433 229,621 6.87%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 6,011 9,448 5,045 6,324 14,162 6,720 8,085 -4.81%
Div Payout % 85.84% 83.77% 83.71% 89.74% 108.25% 96.33% 126.02% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 342,189 272,968 260,683 269,864 267,070 217,433 229,621 6.87%
NOSH 485,944 445,420 429,009 424,012 408,814 402,229 330,148 6.65%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.71% 10.60% 6.30% 8.89% 13.19% 8.60% 5.71% -
ROE 2.05% 4.13% 2.31% 2.61% 4.90% 3.21% 2.79% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 20.09 25.40 22.72 19.12 25.05 20.71 35.59 -9.08%
EPS 1.50 2.70 1.40 1.70 3.20 1.80 2.00 -4.67%
DPS 1.30 2.25 1.20 1.50 3.50 1.70 2.50 -10.32%
NAPS 0.74 0.65 0.62 0.64 0.66 0.55 0.71 0.69%
Adjusted Per Share Value based on latest NOSH - 429,009
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.12 21.95 19.66 16.59 20.86 16.85 23.69 -3.50%
EPS 1.44 2.32 1.24 1.45 2.69 1.44 1.32 1.46%
DPS 1.24 1.94 1.04 1.30 2.91 1.38 1.66 -4.74%
NAPS 0.7042 0.5617 0.5364 0.5553 0.5496 0.4474 0.4725 6.87%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.74 2.08 1.33 1.97 2.40 1.38 1.88 -
P/RPS 8.66 8.19 5.85 10.31 9.58 6.66 5.28 8.59%
P/EPS 114.89 77.44 92.78 117.86 74.23 78.19 94.76 3.26%
EY 0.87 1.29 1.08 0.85 1.35 1.28 1.06 -3.23%
DY 0.75 1.08 0.90 0.76 1.46 1.23 1.33 -9.10%
P/NAPS 2.35 3.20 2.15 3.08 3.64 2.51 2.65 -1.98%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 22/02/23 25/02/22 25/02/21 27/02/20 26/02/19 27/02/18 -
Price 1.70 2.05 1.35 1.76 2.30 1.42 1.67 -
P/RPS 8.46 8.07 5.94 9.21 9.18 6.86 4.69 10.32%
P/EPS 112.25 76.33 94.18 105.30 71.13 80.46 84.18 4.91%
EY 0.89 1.31 1.06 0.95 1.41 1.24 1.19 -4.72%
DY 0.76 1.10 0.89 0.85 1.52 1.20 1.50 -10.70%
P/NAPS 2.30 3.15 2.18 2.75 3.48 2.58 2.35 -0.35%

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