[PWROOT] QoQ Annualized Quarter Result on 31-Mar-2023 [#4]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

25-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Mar-2023

Quarter

31-Mar-2023 [#4]

Profit Trend

QoQ- 5.57%

YoY- 126.54%

Quarter Report

Power Root Berhad - Quarterly Report -Q4-FY 2023.pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Annualized Quarter Result
Revenue	406,692	424,228	449,652	455,763	463,394	481,742	448,328	-6.27%
YoY %	-4.13%	-5.65%	-1.34%	-1.65%	-3.81%	7.45%	-	-
Horiz. %	90.71%	94.62%	100.30%	101.66%	103.36%	107.45%	100.00%	-
PBT	48,304	61,996	74,668	71,060	67,486	76,550	73,764	-24.53%
YoY %	-22.09%	-16.97%	5.08%	5.30%	-11.84%	3.78%	-	-
Horiz. %	65.48%	84.05%	101.23%	96.33%	91.49%	103.78%	100.00%	-
Tax	-4,140	-10,080	-12,728	-11,015	-10,869	-14,248	-12,444	-51.89%
YoY %	58.93%	20.80%	-15.55%	-1.34%	23.72%	-14.50%	-	-
Horiz. %	33.27%	81.00%	102.28%	88.52%	87.34%	114.50%	100.00%	-
NP	44,164	51,916	61,940	60,045	56,617	62,302	61,320	-19.60%
YoY %	-14.93%	-16.18%	3.16%	6.05%	-9.12%	1.60%	-	-
Horiz. %	72.02%	84.66%	101.01%	97.92%	92.33%	101.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,514	51,266	61,144	59,353	56,220	61,772	61,056	-20.16%
YoY %	-15.12%	-16.16%	3.02%	5.57%	-8.99%	1.17%	-	-
Horiz. %	71.27%	83.97%	100.14%	97.21%	92.08%	101.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.57%	16.26%	17.05%	15.50%	16.11%	18.61%	16.87%	-
YoY %	-47.29%	-4.63%	10.00%	-3.79%	-13.43%	10.31%	-	-
Horiz. %	50.80%	96.38%	101.07%	91.88%	95.49%	110.31%	100.00%	-
Total Cost	362,528	372,312	387,712	395,718	406,777	419,440	387,008	-4.25%
YoY %	-2.63%	-3.97%	-2.02%	-2.72%	-3.02%	8.38%	-	-
Horiz. %	93.67%	96.20%	100.18%	102.25%	105.11%	108.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	342,189	346,892	325,225	288,369	272,968	266,383	262,924	19.14%
YoY %	-1.36%	6.66%	12.78%	5.64%	2.47%	1.32%	-	-
Horiz. %	130.15%	131.94%	123.70%	109.68%	103.82%	101.32%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	35,760	41,627	43,949	49,828	46,194	49,946	50,080	-20.06%
YoY %	-14.09%	-5.28%	-11.80%	7.87%	-7.51%	-0.27%	-	-
Horiz. %	71.41%	83.12%	87.76%	99.50%	92.24%	99.73%	100.00%	-
Div Payout %	82.18%	81.20%	71.88%	83.95%	82.17%	80.86%	82.02%	-
YoY %	1.21%	12.97%	-14.38%	2.17%	1.62%	-1.41%	-	-
Horiz. %	100.20%	99.00%	87.64%	102.35%	100.18%	98.59%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	342,189	346,892	325,225	288,369	272,968	266,383	262,924	19.14%
YoY %	-1.36%	6.66%	12.78%	5.64%	2.47%	1.32%	-	-
Horiz. %	130.15%	131.94%	123.70%	109.68%	103.82%	101.32%	100.00%	-
NOSH	485,944	485,944	479,115	448,003	445,420	438,753	437,578	7.21%
YoY %	0.00%	1.43%	6.94%	0.58%	1.52%	0.27%	-	-
Horiz. %	111.05%	111.05%	109.49%	102.38%	101.79%	100.27%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	10.86%	12.24%	13.78%	13.17%	12.22%	12.93%	13.68%	-
YoY %	-11.27%	-11.18%	4.63%	7.77%	-5.49%	-5.48%	-	-
Horiz. %	79.39%	89.47%	100.73%	96.27%	89.33%	94.52%	100.00%	-
ROE	12.72%	14.78%	18.80%	20.58%	20.60%	23.19%	23.22%	-
YoY %	-13.94%	-21.38%	-8.65%	-0.10%	-11.17%	-0.13%	-	-
Horiz. %	54.78%	63.65%	80.96%	88.63%	88.72%	99.87%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	87.95	91.72	102.31	107.47	110.34	115.74	107.42	-12.44%
YoY %	-4.11%	-10.35%	-4.80%	-2.60%	-4.67%	7.75%	-	-
Horiz. %	81.87%	85.38%	95.24%	100.05%	102.72%	107.75%	100.00%	-
EPS	9.60	11.40	14.00	14.20	13.47	14.80	14.80	-25.00%
YoY %	-15.79%	-18.57%	-1.41%	5.42%	-8.99%	0.00%	-	-
Horiz. %	64.86%	77.03%	94.59%	95.95%	91.01%	100.00%	100.00%	-
DPS	7.73	9.00	10.00	11.75	11.00	12.00	12.00	-25.35%
YoY %	-14.11%	-10.00%	-14.89%	6.82%	-8.33%	0.00%	-	-
Horiz. %	64.42%	75.00%	83.33%	97.92%	91.67%	100.00%	100.00%	-
NAPS	0.74	0.75	0.74	0.68	0.65	0.64	0.63	11.29%
YoY %	-1.33%	1.35%	8.82%	4.62%	1.56%	1.59%	-	-
Horiz. %	117.46%	119.05%	117.46%	107.94%	103.17%	101.59%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 448,003
RPS	83.69	87.30	92.53	93.79	95.36	99.14	92.26	-6.27%
YoY %	-4.14%	-5.65%	-1.34%	-1.65%	-3.81%	7.46%	-	-
Horiz. %	90.71%	94.62%	100.29%	101.66%	103.36%	107.46%	100.00%	-
EPS	8.95	10.55	12.58	12.21	11.57	12.71	12.56	-20.17%
YoY %	-15.17%	-16.14%	3.03%	5.53%	-8.97%	1.19%	-	-
Horiz. %	71.26%	84.00%	100.16%	97.21%	92.12%	101.19%	100.00%	-
DPS	7.36	8.57	9.04	10.25	9.51	10.28	10.31	-20.07%
YoY %	-14.12%	-5.20%	-11.80%	7.78%	-7.49%	-0.29%	-	-
Horiz. %	71.39%	83.12%	87.68%	99.42%	92.24%	99.71%	100.00%	-
NAPS	0.7042	0.7139	0.6693	0.5934	0.5617	0.5482	0.5411	19.14%
YoY %	-1.36%	6.66%	12.79%	5.64%	2.46%	1.31%	-	-
Horiz. %	130.14%	131.93%	123.69%	109.67%	103.81%	101.31%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	1.74	1.98	2.07	2.12	2.08	1.89	1.67	-
P/RPS	1.98	2.16	2.02	1.97	1.89	1.63	1.55	17.67%
YoY %	-8.33%	6.93%	2.54%	4.23%	15.95%	5.16%	-	-
Horiz. %	127.74%	139.35%	130.32%	127.10%	121.94%	105.16%	100.00%	-
P/EPS	18.49	17.86	14.88	15.15	15.54	12.73	11.42	37.76%
YoY %	3.53%	20.03%	-1.78%	-2.51%	22.07%	11.47%	-	-
Horiz. %	161.91%	156.39%	130.30%	132.66%	136.08%	111.47%	100.00%	-
EY	5.41	5.60	6.72	6.60	6.44	7.85	8.76	-27.41%
YoY %	-3.39%	-16.67%	1.82%	2.48%	-17.96%	-10.39%	-	-
Horiz. %	61.76%	63.93%	76.71%	75.34%	73.52%	89.61%	100.00%	-
DY	4.44	4.55	4.83	5.54	5.29	6.35	7.19	-27.41%
YoY %	-2.42%	-5.80%	-12.82%	4.73%	-16.69%	-11.68%	-	-
Horiz. %	61.75%	63.28%	67.18%	77.05%	73.57%	88.32%	100.00%	-
P/NAPS	2.35	2.64	2.80	3.12	3.20	2.95	2.65	-7.67%
YoY %	-10.98%	-5.71%	-10.26%	-2.50%	8.47%	11.32%	-	-
Horiz. %	88.68%	99.62%	105.66%	117.74%	120.75%	111.32%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	27/02/24	22/11/23	28/08/23	25/05/23	22/02/23	22/11/22	29/08/22	-
Price	1.70	2.02	2.14	2.05	2.05	2.27	1.88	-
P/RPS	1.93	2.20	2.09	1.91	1.86	1.96	1.75	6.72%
YoY %	-12.27%	5.26%	9.42%	2.69%	-5.10%	12.00%	-	-
Horiz. %	110.29%	125.71%	119.43%	109.14%	106.29%	112.00%	100.00%	-
P/EPS	18.07	18.22	15.38	14.65	15.31	15.30	12.85	25.43%
YoY %	-0.82%	18.47%	4.98%	-4.31%	0.07%	19.07%	-	-
Horiz. %	140.62%	141.79%	119.69%	114.01%	119.14%	119.07%	100.00%	-
EY	5.54	5.49	6.50	6.83	6.53	6.54	7.78	-20.20%
YoY %	0.91%	-15.54%	-4.83%	4.59%	-0.15%	-15.94%	-	-
Horiz. %	71.21%	70.57%	83.55%	87.79%	83.93%	84.06%	100.00%	-
DY	4.55	4.46	4.67	5.73	5.37	5.29	6.38	-20.12%
YoY %	2.02%	-4.50%	-18.50%	6.70%	1.51%	-17.08%	-	-
Horiz. %	71.32%	69.91%	73.20%	89.81%	84.17%	82.92%	100.00%	-
P/NAPS	2.30	2.69	2.89	3.01	3.15	3.55	2.98	-15.81%
YoY %	-14.50%	-6.92%	-3.99%	-4.44%	-11.27%	19.13%	-	-
Horiz. %	77.18%	90.27%	96.98%	101.01%	105.70%	119.13%	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