[PWROOT] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -8.99%
YoY- 209.29%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 424,228 449,652 455,763 463,394 481,742 448,328 347,910 14.12%
PBT 61,996 74,668 71,060 67,486 76,550 73,764 31,994 55.36%
Tax -10,080 -12,728 -11,015 -10,869 -14,248 -12,444 -5,676 46.59%
NP 51,916 61,940 60,045 56,617 62,302 61,320 26,318 57.22%
-
NP to SH 51,266 61,144 59,353 56,220 61,772 61,056 26,200 56.37%
-
Tax Rate 16.26% 17.05% 15.50% 16.11% 18.61% 16.87% 17.74% -
Total Cost 372,312 387,712 395,718 406,777 419,440 387,008 321,592 10.24%
-
Net Worth 346,892 325,225 288,369 272,968 266,383 262,924 267,953 18.76%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 41,627 43,949 49,828 46,194 49,946 50,080 22,608 50.16%
Div Payout % 81.20% 71.88% 83.95% 82.17% 80.86% 82.02% 86.29% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 346,892 325,225 288,369 272,968 266,383 262,924 267,953 18.76%
NOSH 485,944 479,115 448,003 445,420 438,753 437,578 429,478 8.57%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 12.24% 13.78% 13.17% 12.22% 12.93% 13.68% 7.56% -
ROE 14.78% 18.80% 20.58% 20.60% 23.19% 23.22% 9.78% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 91.72 102.31 107.47 110.34 115.74 107.42 83.10 6.79%
EPS 11.40 14.00 14.20 13.47 14.80 14.80 6.20 50.03%
DPS 9.00 10.00 11.75 11.00 12.00 12.00 5.40 40.52%
NAPS 0.75 0.74 0.68 0.65 0.64 0.63 0.64 11.14%
Adjusted Per Share Value based on latest NOSH - 445,420
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 87.30 92.53 93.79 95.36 99.14 92.26 71.59 14.12%
EPS 10.55 12.58 12.21 11.57 12.71 12.56 5.39 56.41%
DPS 8.57 9.04 10.25 9.51 10.28 10.31 4.65 50.26%
NAPS 0.7139 0.6693 0.5934 0.5617 0.5482 0.5411 0.5514 18.77%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.98 2.07 2.12 2.08 1.89 1.67 1.36 -
P/RPS 2.16 2.02 1.97 1.89 1.63 1.55 1.64 20.13%
P/EPS 17.86 14.88 15.15 15.54 12.73 11.42 21.73 -12.24%
EY 5.60 6.72 6.60 6.44 7.85 8.76 4.60 13.99%
DY 4.55 4.83 5.54 5.29 6.35 7.19 3.97 9.50%
P/NAPS 2.64 2.80 3.12 3.20 2.95 2.65 2.13 15.36%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 28/08/23 25/05/23 22/02/23 22/11/22 29/08/22 31/05/22 -
Price 2.02 2.14 2.05 2.05 2.27 1.88 1.53 -
P/RPS 2.20 2.09 1.91 1.86 1.96 1.75 1.84 12.63%
P/EPS 18.22 15.38 14.65 15.31 15.30 12.85 24.45 -17.79%
EY 5.49 6.50 6.83 6.53 6.54 7.78 4.09 21.66%
DY 4.46 4.67 5.73 5.37 5.29 6.38 3.53 16.85%
P/NAPS 2.69 2.89 3.01 3.15 3.55 2.98 2.39 8.19%

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