[PWROOT] YoY TTM Result on 30-Jun-2022 [#1]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

29-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Mar-2023

Quarter

30-Jun-2022 [#1]

Profit Trend

QoQ- 50.6%

YoY- 103.61%

Quarter Report

Power Root Berhad - Quarterly Report Q1.pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	413,062	460,641	385,313	299,984	375,788	342,994	404,597	0.34%
YoY %	-10.33%	19.55%	28.44%	-20.17%	9.56%	-15.23%	-	-
Horiz. %	102.09%	113.85%	95.23%	74.14%	92.88%	84.77%	100.00%	-
PBT	38,505	71,286	47,218	24,282	62,972	39,666	18,284	13.20%
YoY %	-45.99%	50.97%	94.46%	-61.44%	58.76%	116.94%	-	-
Horiz. %	210.59%	389.88%	258.25%	132.80%	344.41%	216.94%	100.00%	-
Tax	-4,190	-11,086	-7,614	-4,894	-12,871	-8,491	-2,048	12.65%
YoY %	62.20%	-45.60%	-55.58%	61.98%	-51.58%	-314.60%	-	-
Horiz. %	204.59%	541.31%	371.78%	238.96%	628.47%	414.60%	100.00%	-
NP	34,315	60,200	39,604	19,388	50,101	31,175	16,236	13.27%
YoY %	-43.00%	52.00%	104.27%	-61.30%	60.71%	92.01%	-	-
Horiz. %	211.35%	370.78%	243.93%	119.41%	308.58%	192.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,570	59,375	39,456	19,378	49,930	31,046	15,754	13.42%
YoY %	-43.46%	50.48%	103.61%	-61.19%	60.83%	97.07%	-	-
Horiz. %	213.09%	376.89%	250.45%	123.00%	316.94%	197.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.88%	15.55%	16.13%	20.15%	20.44%	21.41%	11.20%	-
YoY %	-30.03%	-3.60%	-19.95%	-1.42%	-4.53%	91.16%	-	-
Horiz. %	97.14%	138.84%	144.02%	179.91%	182.50%	191.16%	100.00%	-
Total Cost	378,747	400,441	345,709	280,596	325,687	311,819	388,361	-0.41%
YoY %	-5.42%	15.83%	23.21%	-13.84%	4.45%	-19.71%	-	-
Horiz. %	97.52%	103.11%	89.02%	72.25%	83.86%	80.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	345,035	325,225	262,924	266,622	254,399	228,801	213,576	8.31%
YoY %	6.09%	23.70%	-1.39%	4.80%	11.19%	7.13%	-	-
Horiz. %	161.55%	152.28%	123.11%	124.84%	119.11%	107.13%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	27,093	47,765	33,140	18,936	52,642	32,790	23,288	2.55%
YoY %	-43.28%	44.13%	75.01%	-64.03%	60.54%	40.80%	-	-
Horiz. %	116.34%	205.11%	142.31%	81.31%	226.05%	140.80%	100.00%	-
Div Payout %	80.71%	80.45%	83.99%	97.72%	105.43%	105.62%	147.83%	-
YoY %	0.32%	-4.21%	-14.05%	-7.31%	-0.18%	-28.55%	-	-
Horiz. %	54.60%	54.42%	56.82%	66.10%	71.32%	71.45%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	345,035	325,225	262,924	266,622	254,399	228,801	213,576	8.31%
YoY %	6.09%	23.70%	-1.39%	4.80%	11.19%	7.13%	-	-
Horiz. %	161.55%	152.28%	123.11%	124.84%	119.11%	107.13%	100.00%	-
NOSH	485,944	479,115	437,578	425,017	417,155	402,822	330,359	6.63%
YoY %	1.43%	9.49%	2.96%	1.88%	3.56%	21.93%	-	-
Horiz. %	147.10%	145.03%	132.46%	128.65%	126.27%	121.93%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	8.31%	13.07%	10.28%	6.46%	13.33%	9.09%	4.01%	-
YoY %	-36.42%	27.14%	59.13%	-51.54%	46.64%	126.68%	-	-
Horiz. %	207.23%	325.94%	256.36%	161.10%	332.42%	226.68%	100.00%	-
ROE	9.73%	18.26%	15.01%	7.27%	19.63%	13.57%	7.38%	-
YoY %	-46.71%	21.65%	106.46%	-62.96%	44.66%	83.88%	-	-
Horiz. %	131.84%	247.43%	203.39%	98.51%	265.99%	183.88%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	89.79	104.81	92.33	70.88	91.58	86.95	125.03	-5.36%
YoY %	-14.33%	13.52%	30.26%	-22.60%	5.32%	-30.46%	-	-
Horiz. %	71.81%	83.83%	73.85%	56.69%	73.25%	69.54%	100.00%	-
EPS	7.30	13.51	9.45	4.58	12.17	7.87	4.87	6.97%
YoY %	-45.97%	42.96%	106.33%	-62.37%	54.64%	61.60%	-	-
Horiz. %	149.90%	277.41%	194.05%	94.05%	249.90%	161.60%	100.00%	-
DPS	5.89	10.87	7.94	4.50	12.83	8.30	7.20	-3.28%
YoY %	-45.81%	36.90%	76.44%	-64.93%	54.58%	15.28%	-	-
Horiz. %	81.81%	150.97%	110.28%	62.50%	178.19%	115.28%	100.00%	-
NAPS	0.75	0.74	0.63	0.63	0.62	0.58	0.66	2.15%
YoY %	1.35%	17.46%	0.00%	1.61%	6.90%	-12.12%	-	-
Horiz. %	113.64%	112.12%	95.45%	95.45%	93.94%	87.88%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 437,578
RPS	85.00	94.79	79.29	61.73	77.33	70.58	83.26	0.34%
YoY %	-10.33%	19.55%	28.45%	-20.17%	9.56%	-15.23%	-	-
Horiz. %	102.09%	113.85%	95.23%	74.14%	92.88%	84.77%	100.00%	-
EPS	6.91	12.22	8.12	3.99	10.27	6.39	3.24	13.44%
YoY %	-43.45%	50.49%	103.51%	-61.15%	60.72%	97.22%	-	-
Horiz. %	213.27%	377.16%	250.62%	123.15%	316.98%	197.22%	100.00%	-
DPS	5.58	9.83	6.82	3.90	10.83	6.75	4.79	2.57%
YoY %	-43.23%	44.13%	74.87%	-63.99%	60.44%	40.92%	-	-
Horiz. %	116.49%	205.22%	142.38%	81.42%	226.10%	140.92%	100.00%	-
NAPS	0.71	0.6693	0.5411	0.5487	0.5235	0.4708	0.4395	8.31%
YoY %	6.08%	23.69%	-1.39%	4.81%	11.19%	7.12%	-	-
Horiz. %	161.55%	152.29%	123.12%	124.85%	119.11%	107.12%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	1.57	2.07	1.67	1.32	2.25	1.53	1.77	-
P/RPS	1.75	1.97	1.81	1.86	2.46	1.76	1.42	3.54%
YoY %	-11.17%	8.84%	-2.69%	-24.39%	39.77%	23.94%	-	-
Horiz. %	123.24%	138.73%	127.46%	130.99%	173.24%	123.94%	100.00%	-
P/EPS	21.52	15.32	17.66	28.83	18.49	19.44	36.36	-8.36%
YoY %	40.47%	-13.25%	-38.74%	55.92%	-4.89%	-46.53%	-	-
Horiz. %	59.19%	42.13%	48.57%	79.29%	50.85%	53.47%	100.00%	-
EY	4.65	6.53	5.66	3.47	5.41	5.14	2.75	9.14%
YoY %	-28.79%	15.37%	63.11%	-35.86%	5.25%	86.91%	-	-
Horiz. %	169.09%	237.45%	205.82%	126.18%	196.73%	186.91%	100.00%	-
DY	3.75	5.25	4.76	3.41	5.70	5.42	4.07	-1.35%
YoY %	-28.57%	10.29%	39.59%	-40.18%	5.17%	33.17%	-	-
Horiz. %	92.14%	128.99%	116.95%	83.78%	140.05%	133.17%	100.00%	-
P/NAPS	2.09	2.80	2.65	2.10	3.63	2.64	2.68	-4.05%
YoY %	-25.36%	5.66%	26.19%	-42.15%	37.50%	-1.49%	-	-
Horiz. %	77.99%	104.48%	98.88%	78.36%	135.45%	98.51%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	27/08/24	28/08/23	29/08/22	27/08/21	26/08/20	27/08/19	28/08/18	-
Price	1.53	2.14	1.88	1.35	2.20	1.96	1.54	-
P/RPS	1.70	2.04	2.04	1.90	2.40	2.25	1.23	5.53%
YoY %	-16.67%	0.00%	7.37%	-20.83%	6.67%	82.93%	-	-
Horiz. %	138.21%	165.85%	165.85%	154.47%	195.12%	182.93%	100.00%	-
P/EPS	20.97	15.84	19.89	29.48	18.08	24.90	31.63	-6.61%
YoY %	32.39%	-20.36%	-32.53%	63.05%	-27.39%	-21.28%	-	-
Horiz. %	66.30%	50.08%	62.88%	93.20%	57.16%	78.72%	100.00%	-
EY	4.77	6.31	5.03	3.39	5.53	4.02	3.16	7.09%
YoY %	-24.41%	25.45%	48.38%	-38.70%	37.56%	27.22%	-	-
Horiz. %	150.95%	199.68%	159.18%	107.28%	175.00%	127.22%	100.00%	-
DY	3.85	5.08	4.22	3.33	5.83	4.23	4.68	-3.19%
YoY %	-24.21%	20.38%	26.73%	-42.88%	37.83%	-9.62%	-	-
Horiz. %	82.26%	108.55%	90.17%	71.15%	124.57%	90.38%	100.00%	-
P/NAPS	2.04	2.89	2.98	2.14	3.55	3.38	2.33	-2.18%
YoY %	-29.41%	-3.02%	39.25%	-39.72%	5.03%	45.06%	-	-
Horiz. %	87.55%	124.03%	127.90%	91.85%	152.36%	145.06%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos