[PWROOT] QoQ Annualized Quarter 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- -16.16%
YoY- -17.01%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 419,271 406,692 424,228 449,652 455,763 463,394 481,742 -8.83%
PBT 48,049 48,304 61,996 74,668 71,060 67,486 76,550 -26.66%
Tax -5,741 -4,140 -10,080 -12,728 -11,015 -10,869 -14,248 -45.41%
NP 42,308 44,164 51,916 61,940 60,045 56,617 62,302 -22.72%
-
NP to SH 41,559 43,514 51,266 61,144 59,353 56,220 61,772 -23.20%
-
Tax Rate 11.95% 8.57% 16.26% 17.05% 15.50% 16.11% 18.61% -
Total Cost 376,963 362,528 372,312 387,712 395,718 406,777 419,440 -6.86%
-
Net Worth 349,524 342,189 346,892 325,225 288,369 272,968 266,383 19.83%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 34,466 35,760 41,627 43,949 49,828 46,194 49,946 -21.89%
Div Payout % 82.93% 82.18% 81.20% 71.88% 83.95% 82.17% 80.86% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 349,524 342,189 346,892 325,225 288,369 272,968 266,383 19.83%
NOSH 485,944 485,944 485,944 479,115 448,003 445,420 438,753 7.04%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 10.09% 10.86% 12.24% 13.78% 13.17% 12.22% 12.93% -
ROE 11.89% 12.72% 14.78% 18.80% 20.58% 20.60% 23.19% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 86.37 87.95 91.72 102.31 107.47 110.34 115.74 -17.71%
EPS 9.00 9.60 11.40 14.00 14.20 13.47 14.80 -28.20%
DPS 7.10 7.73 9.00 10.00 11.75 11.00 12.00 -29.49%
NAPS 0.72 0.74 0.75 0.74 0.68 0.65 0.64 8.16%
Adjusted Per Share Value based on latest NOSH - 485,944
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 86.28 83.69 87.30 92.53 93.79 95.36 99.14 -8.83%
EPS 8.55 8.95 10.55 12.58 12.21 11.57 12.71 -23.20%
DPS 7.09 7.36 8.57 9.04 10.25 9.51 10.28 -21.92%
NAPS 0.7193 0.7042 0.7139 0.6693 0.5934 0.5617 0.5482 19.83%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.65 1.74 1.98 2.07 2.12 2.08 1.89 -
P/RPS 1.91 1.98 2.16 2.02 1.97 1.89 1.63 11.13%
P/EPS 19.27 18.49 17.86 14.88 15.15 15.54 12.73 31.80%
EY 5.19 5.41 5.60 6.72 6.60 6.44 7.85 -24.08%
DY 4.30 4.44 4.55 4.83 5.54 5.29 6.35 -22.86%
P/NAPS 2.29 2.35 2.64 2.80 3.12 3.20 2.95 -15.52%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 27/02/24 22/11/23 28/08/23 25/05/23 22/02/23 22/11/22 -
Price 1.77 1.70 2.02 2.14 2.05 2.05 2.27 -
P/RPS 2.05 1.93 2.20 2.09 1.91 1.86 1.96 3.03%
P/EPS 20.68 18.07 18.22 15.38 14.65 15.31 15.30 22.22%
EY 4.84 5.54 5.49 6.50 6.83 6.53 6.54 -18.16%
DY 4.01 4.55 4.46 4.67 5.73 5.37 5.29 -16.84%
P/NAPS 2.46 2.30 2.69 2.89 3.01 3.15 3.55 -21.67%

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