[PWROOT] QoQ Quarter Result on 30-Sep-2021 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 178.78%
YoY- -33.77%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 112,082 96,853 95,546 80,832 74,679 65,025 80,604 24.65%
PBT 18,441 14,201 7,626 6,950 3,217 1,169 8,166 72.38%
Tax -3,111 -1,587 -1,608 -1,308 -1,173 535 -998 113.83%
NP 15,330 12,614 6,018 5,642 2,044 1,704 7,168 66.22%
-
NP to SH 15,264 12,567 6,027 5,598 2,008 1,869 7,048 67.62%
-
Tax Rate 16.87% 11.18% 21.09% 18.82% 36.46% -45.77% 12.22% -
Total Cost 96,752 84,239 89,528 75,190 72,635 63,321 73,436 20.24%
-
Net Worth 262,924 267,953 260,683 268,185 266,622 266,221 269,864 -1.72%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 12,520 10,466 5,045 5,108 2,116 2,112 6,324 57.86%
Div Payout % 82.02% 83.29% 83.71% 91.25% 105.38% 113.05% 89.74% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 262,924 267,953 260,683 268,185 266,622 266,221 269,864 -1.72%
NOSH 437,578 429,478 429,009 428,041 425,017 424,133 424,012 2.12%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 13.68% 13.02% 6.30% 6.98% 2.74% 2.62% 8.89% -
ROE 5.81% 4.69% 2.31% 2.09% 0.75% 0.70% 2.61% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 26.86 23.13 22.72 18.99 17.65 15.39 19.12 25.51%
EPS 3.70 3.00 1.40 1.30 0.50 0.40 1.70 68.18%
DPS 3.00 2.50 1.20 1.20 0.50 0.50 1.50 58.94%
NAPS 0.63 0.64 0.62 0.63 0.63 0.63 0.64 -1.04%
Adjusted Per Share Value based on latest NOSH - 428,041
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 23.06 19.93 19.66 16.63 15.37 13.38 16.59 24.62%
EPS 3.14 2.59 1.24 1.15 0.41 0.38 1.45 67.61%
DPS 2.58 2.15 1.04 1.05 0.44 0.43 1.30 58.12%
NAPS 0.5411 0.5514 0.5364 0.5519 0.5487 0.5478 0.5553 -1.71%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.67 1.36 1.33 1.34 1.32 1.72 1.97 -
P/RPS 6.22 5.88 5.85 7.06 7.48 11.18 10.31 -28.66%
P/EPS 45.66 45.31 92.78 101.90 278.21 388.89 117.86 -46.94%
EY 2.19 2.21 1.08 0.98 0.36 0.26 0.85 88.26%
DY 1.80 1.84 0.90 0.90 0.38 0.29 0.76 77.96%
P/NAPS 2.65 2.13 2.15 2.13 2.10 2.73 3.08 -9.56%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 31/05/22 25/02/22 23/11/21 27/08/21 28/05/21 25/02/21 -
Price 1.88 1.53 1.35 1.38 1.35 1.69 1.76 -
P/RPS 7.00 6.61 5.94 7.27 7.65 10.98 9.21 -16.75%
P/EPS 51.40 50.97 94.18 104.94 284.53 382.10 105.30 -38.08%
EY 1.95 1.96 1.06 0.95 0.35 0.26 0.95 61.72%
DY 1.60 1.63 0.89 0.87 0.37 0.30 0.85 52.62%
P/NAPS 2.98 2.39 2.18 2.19 2.14 2.68 2.75 5.51%

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