[PWROOT] QoQ Cumulative 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- 36.52%

YoY- 209.29%

Quarter Report

Power Root Berhad - Quarterly Report -Q3-FY 2023.pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Cumulative Result
Revenue	212,114	112,413	455,763	347,546	240,871	112,082	347,910	-28.07%
YoY %	88.69%	-75.34%	31.14%	44.29%	114.91%	-67.78%	-	-
Horiz. %	60.97%	32.31%	131.00%	99.90%	69.23%	32.22%	100.00%	-
PBT	30,998	18,667	71,060	50,615	38,275	18,441	31,994	-2.08%
YoY %	66.06%	-73.73%	40.39%	32.24%	107.55%	-42.36%	-	-
Horiz. %	96.89%	58.35%	222.10%	158.20%	119.63%	57.64%	100.00%	-
Tax	-5,040	-3,182	-11,015	-8,152	-7,124	-3,111	-5,676	-7.61%
YoY %	-58.39%	71.11%	-35.12%	-14.43%	-128.99%	45.19%	-	-
Horiz. %	88.79%	56.06%	194.06%	143.62%	125.51%	54.81%	100.00%	-
NP	25,958	15,485	60,045	42,463	31,151	15,330	26,318	-0.91%
YoY %	67.63%	-74.21%	41.41%	36.31%	103.20%	-41.75%	-	-
Horiz. %	98.63%	58.84%	228.15%	161.35%	118.36%	58.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,633	15,286	59,353	42,165	30,886	15,264	26,200	-1.44%
YoY %	67.69%	-74.25%	40.76%	36.52%	102.35%	-41.74%	-	-
Horiz. %	97.84%	58.34%	226.54%	160.94%	117.89%	58.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.26%	17.05%	15.50%	16.11%	18.61%	16.87%	17.74%	-
YoY %	-4.63%	10.00%	-3.79%	-13.43%	10.31%	-4.90%	-	-
Horiz. %	91.66%	96.11%	87.37%	90.81%	104.90%	95.10%	100.00%	-
Total Cost	186,156	96,928	395,718	305,083	209,720	96,752	321,592	-30.52%
YoY %	92.06%	-75.51%	29.71%	45.47%	116.76%	-69.91%	-	-
Horiz. %	57.89%	30.14%	123.05%	94.87%	65.21%	30.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	346,892	325,225	288,369	272,968	266,383	262,924	267,953	18.76%
YoY %	6.66%	12.78%	5.64%	2.47%	1.32%	-1.88%	-	-
Horiz. %	129.46%	121.37%	107.62%	101.87%	99.41%	98.12%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	20,813	10,987	49,828	34,646	24,973	12,520	22,608	-5.36%
YoY %	89.43%	-77.95%	43.82%	38.73%	99.46%	-44.62%	-	-
Horiz. %	92.06%	48.60%	220.40%	153.25%	110.46%	55.38%	100.00%	-
Div Payout %	81.20%	71.88%	83.95%	82.17%	80.86%	82.02%	86.29%	-
YoY %	12.97%	-14.38%	2.17%	1.62%	-1.41%	-4.95%	-	-
Horiz. %	94.10%	83.30%	97.29%	95.23%	93.71%	95.05%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	346,892	325,225	288,369	272,968	266,383	262,924	267,953	18.76%
YoY %	6.66%	12.78%	5.64%	2.47%	1.32%	-1.88%	-	-
Horiz. %	129.46%	121.37%	107.62%	101.87%	99.41%	98.12%	100.00%	-
NOSH	485,944	479,115	448,003	445,420	438,753	437,578	429,478	8.57%
YoY %	1.43%	6.94%	0.58%	1.52%	0.27%	1.89%	-	-
Horiz. %	113.15%	111.56%	104.31%	103.71%	102.16%	101.89%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	12.24%	13.78%	13.17%	12.22%	12.93%	13.68%	7.56%	-
YoY %	-11.18%	4.63%	7.77%	-5.49%	-5.48%	80.95%	-	-
Horiz. %	161.90%	182.28%	174.21%	161.64%	171.03%	180.95%	100.00%	-
ROE	7.39%	4.70%	20.58%	15.45%	11.59%	5.81%	9.78%	-
YoY %	57.23%	-77.16%	33.20%	33.30%	99.48%	-40.59%	-	-
Horiz. %	75.56%	48.06%	210.43%	157.98%	118.51%	59.41%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	45.86	25.58	107.47	82.76	57.87	26.86	83.10	-32.69%
YoY %	79.28%	-76.20%	29.86%	43.01%	115.45%	-67.68%	-	-
Horiz. %	55.19%	30.78%	129.33%	99.59%	69.64%	32.32%	100.00%	-
EPS	5.70	3.50	14.20	10.10	7.40	3.70	6.20	-5.44%
YoY %	62.86%	-75.35%	40.59%	36.49%	100.00%	-40.32%	-	-
Horiz. %	91.94%	56.45%	229.03%	162.90%	119.35%	59.68%	100.00%	-
DPS	4.50	2.50	11.75	8.25	6.00	3.00	5.40	-11.43%
YoY %	80.00%	-78.72%	42.42%	37.50%	100.00%	-44.44%	-	-
Horiz. %	83.33%	46.30%	217.59%	152.78%	111.11%	55.56%	100.00%	-
NAPS	0.75	0.74	0.68	0.65	0.64	0.63	0.64	11.14%
YoY %	1.35%	8.82%	4.62%	1.56%	1.59%	-1.56%	-	-
Horiz. %	117.19%	115.62%	106.25%	101.56%	100.00%	98.44%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 445,420
RPS	43.65	23.13	93.79	71.52	49.57	23.06	71.59	-28.07%
YoY %	88.72%	-75.34%	31.14%	44.28%	114.96%	-67.79%	-	-
Horiz. %	60.97%	32.31%	131.01%	99.90%	69.24%	32.21%	100.00%	-
EPS	5.27	3.15	12.21	8.68	6.36	3.14	5.39	-1.48%
YoY %	67.30%	-74.20%	40.67%	36.48%	102.55%	-41.74%	-	-
Horiz. %	97.77%	58.44%	226.53%	161.04%	118.00%	58.26%	100.00%	-
DPS	4.28	2.26	10.25	7.13	5.14	2.58	4.65	-5.37%
YoY %	89.38%	-77.95%	43.76%	38.72%	99.22%	-44.52%	-	-
Horiz. %	92.04%	48.60%	220.43%	153.33%	110.54%	55.48%	100.00%	-
NAPS	0.7139	0.6693	0.5934	0.5617	0.5482	0.5411	0.5514	18.77%
YoY %	6.66%	12.79%	5.64%	2.46%	1.31%	-1.87%	-	-
Horiz. %	129.47%	121.38%	107.62%	101.87%	99.42%	98.13%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
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	4.32	8.09	1.97	2.51	3.27	6.22	1.64	90.62%
YoY %	-46.60%	310.66%	-21.51%	-23.24%	-47.43%	279.27%	-	-
Horiz. %	263.41%	493.29%	120.12%	153.05%	199.39%	379.27%	100.00%	-
P/EPS	35.73	59.52	15.15	20.72	25.47	45.66	21.73	39.26%
YoY %	-39.97%	292.87%	-26.88%	-18.65%	-44.22%	110.12%	-	-
Horiz. %	164.43%	273.91%	69.72%	95.35%	117.21%	210.12%	100.00%	-
EY	2.80	1.68	6.60	4.83	3.93	2.19	4.60	-28.15%
YoY %	66.67%	-74.55%	36.65%	22.90%	79.45%	-52.39%	-	-
Horiz. %	60.87%	36.52%	143.48%	105.00%	85.43%	47.61%	100.00%	-
DY	2.27	1.21	5.54	3.97	3.17	1.80	3.97	-31.08%
YoY %	87.60%	-78.16%	39.55%	25.24%	76.11%	-54.66%	-	-
Horiz. %	57.18%	30.48%	139.55%	100.00%	79.85%	45.34%	100.00%	-
P/NAPS	2.64	2.80	3.12	3.20	2.95	2.65	2.13	15.36%
YoY %	-5.71%	-10.26%	-2.50%	8.47%	11.32%	24.41%	-	-
Horiz. %	123.94%	131.46%	146.48%	150.23%	138.50%	124.41%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
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	4.40	8.37	1.91	2.48	3.92	7.00	1.84	78.72%
YoY %	-47.43%	338.22%	-22.98%	-36.73%	-44.00%	280.43%	-	-
Horiz. %	239.13%	454.89%	103.80%	134.78%	213.04%	380.43%	100.00%	-
P/EPS	36.45	61.53	14.65	20.42	30.59	51.40	24.45	30.46%
YoY %	-40.76%	320.00%	-28.26%	-33.25%	-40.49%	110.22%	-	-
Horiz. %	149.08%	251.66%	59.92%	83.52%	125.11%	210.22%	100.00%	-
EY	2.74	1.63	6.83	4.90	3.27	1.95	4.09	-23.41%
YoY %	68.10%	-76.13%	39.39%	49.85%	67.69%	-52.32%	-	-
Horiz. %	66.99%	39.85%	166.99%	119.80%	79.95%	47.68%	100.00%	-
DY	2.23	1.17	5.73	4.02	2.64	1.60	3.53	-26.35%
YoY %	90.60%	-79.58%	42.54%	52.27%	65.00%	-54.67%	-	-
Horiz. %	63.17%	33.14%	162.32%	113.88%	74.79%	45.33%	100.00%	-
P/NAPS	2.69	2.89	3.01	3.15	3.55	2.98	2.39	8.19%
YoY %	-6.92%	-3.99%	-4.44%	-11.27%	19.13%	24.69%	-	-
Horiz. %	112.55%	120.92%	125.94%	131.80%	148.54%	124.69%	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