[PWROOT] YoY TTM Result on 30-Sep-2023 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- -8.88%
YoY- 9.34%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 416,098 431,553 433,270 301,140 355,369 355,796 372,236 1.87%
PBT 36,769 63,783 60,102 19,502 58,487 46,965 16,312 14.49%
Tax -4,181 -8,931 -10,319 -2,944 -13,458 -9,262 -3,047 5.40%
NP 32,588 54,852 49,783 16,558 45,029 37,703 13,265 16.14%
-
NP to SH 31,700 54,100 49,480 16,523 44,943 37,556 12,973 16.04%
-
Tax Rate 11.37% 14.00% 17.17% 15.10% 23.01% 19.72% 18.68% -
Total Cost 383,510 376,701 383,487 284,582 310,340 318,093 358,971 1.10%
-
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 26,892 44,529 40,519 15,662 49,141 37,958 21,918 3.46%
Div Payout % 84.83% 82.31% 81.89% 94.79% 109.34% 101.07% 168.96% -
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 7.83% 12.71% 11.49% 5.50% 12.67% 10.60% 3.56% -
ROE 9.60% 15.60% 18.57% 6.16% 16.76% 15.80% 5.76% -
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 91.96 93.30 104.10 70.74 84.79 89.83 94.24 -0.40%
EPS 7.01 11.70 11.89 3.88 10.72 9.48 3.28 13.48%
DPS 5.94 9.63 9.70 3.70 11.72 9.60 5.55 1.13%
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 - 485,944
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 85.63 88.81 89.16 61.97 73.13 73.22 76.60 1.87%
EPS 6.52 11.13 10.18 3.40 9.25 7.73 2.67 16.02%
DPS 5.53 9.16 8.34 3.22 10.11 7.81 4.51 3.45%
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 2.12 1.82 1.89 2.49 2.35 1.66 -1.34%
P/EPS 20.13 16.93 15.90 34.52 19.68 22.25 47.50 -13.32%
EY 4.97 5.91 6.29 2.90 5.08 4.49 2.11 15.33%
DY 4.22 4.86 5.13 2.76 5.56 4.55 3.56 2.87%
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 2.16 2.18 1.95 2.59 2.61 1.45 1.00%
P/EPS 20.27 17.27 19.10 35.55 20.52 24.68 41.71 -11.32%
EY 4.93 5.79 5.24 2.81 4.87 4.05 2.40 12.73%
DY 4.19 4.77 4.27 2.68 5.33 4.10 4.05 0.56%
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