[PWROOT] QoQ 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- 52.39%

YoY- 36.77%

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
Quarter Result
Revenue	92,905	99,701	112,413	112,764	106,675	128,789	112,082	-11.72%
YoY %	-6.82%	-11.31%	-0.31%	5.71%	-17.17%	14.91%	-	-
Horiz. %	82.89%	88.95%	100.30%	100.61%	95.18%	114.91%	100.00%	-
PBT	5,230	12,331	18,667	20,445	12,340	19,834	18,441	-56.73%
YoY %	-57.59%	-33.94%	-8.70%	65.68%	-37.78%	7.55%	-	-
Horiz. %	28.36%	66.87%	101.23%	110.87%	66.92%	107.55%	100.00%	-
Tax	1,935	-1,858	-3,182	-2,863	-1,028	-4,013	-3,111	-
YoY %	204.14%	41.61%	-11.14%	-178.50%	74.38%	-28.99%	-	-
Horiz. %	-62.20%	59.72%	102.28%	92.03%	33.04%	128.99%	100.00%	-
NP	7,165	10,473	15,485	17,582	11,312	15,821	15,330	-39.69%
YoY %	-31.59%	-32.37%	-11.93%	55.43%	-28.50%	3.20%	-	-
Horiz. %	46.74%	68.32%	101.01%	114.69%	73.79%	103.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,003	10,347	15,286	17,188	11,279	15,622	15,264	-40.43%
YoY %	-32.32%	-32.31%	-11.07%	52.39%	-27.80%	2.35%	-	-
Horiz. %	45.88%	67.79%	100.14%	112.60%	73.89%	102.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-37.00%	15.07%	17.05%	14.00%	8.33%	20.23%	16.87%	-
YoY %	-345.52%	-11.61%	21.79%	68.07%	-58.82%	19.92%	-	-
Horiz. %	-219.32%	89.33%	101.07%	82.99%	49.38%	119.92%	100.00%	-
Total Cost	85,740	89,228	96,928	95,182	95,363	112,968	96,752	-7.71%
YoY %	-3.91%	-7.94%	1.83%	-0.19%	-15.58%	16.76%	-	-
Horiz. %	88.62%	92.22%	100.18%	98.38%	98.56%	116.76%	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	6,011	9,250	10,987	14,842	9,448	12,486	12,520	-38.60%
YoY %	-35.02%	-15.81%	-25.97%	57.09%	-24.33%	-0.27%	-	-
Horiz. %	48.01%	73.88%	87.76%	118.55%	75.46%	99.73%	100.00%	-
Div Payout %	85.84%	89.40%	71.88%	86.35%	83.77%	79.93%	82.02%	-
YoY %	-3.98%	24.37%	-16.76%	3.08%	4.80%	-2.55%	-	-
Horiz. %	104.66%	109.00%	87.64%	105.28%	102.13%	97.45%	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	7.71%	10.50%	13.78%	15.59%	10.60%	12.28%	13.68%	-
YoY %	-26.57%	-23.80%	-11.61%	47.08%	-13.68%	-10.23%	-	-
Horiz. %	56.36%	76.75%	100.73%	113.96%	77.49%	89.77%	100.00%	-
ROE	2.05%	2.98%	4.70%	5.96%	4.13%	5.86%	5.81%	-
YoY %	-31.21%	-36.60%	-21.14%	44.31%	-29.52%	0.86%	-	-
Horiz. %	35.28%	51.29%	80.90%	102.58%	71.08%	100.86%	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	20.09	21.56	25.58	26.59	25.40	30.94	26.86	-17.55%
YoY %	-6.82%	-15.72%	-3.80%	4.69%	-17.91%	15.19%	-	-
Horiz. %	74.80%	80.27%	95.23%	98.99%	94.56%	115.19%	100.00%	-
EPS	1.50	2.20	3.50	4.10	2.70	3.70	3.70	-45.13%
YoY %	-31.82%	-37.14%	-14.63%	51.85%	-27.03%	0.00%	-	-
Horiz. %	40.54%	59.46%	94.59%	110.81%	72.97%	100.00%	100.00%	-
DPS	1.30	2.00	2.50	3.50	2.25	3.00	3.00	-42.64%
YoY %	-35.00%	-20.00%	-28.57%	55.56%	-25.00%	0.00%	-	-
Horiz. %	43.33%	66.67%	83.33%	116.67%	75.00%	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	19.12	20.52	23.13	23.21	21.95	26.50	23.06	-11.71%
YoY %	-6.82%	-11.28%	-0.34%	5.74%	-17.17%	14.92%	-	-
Horiz. %	82.91%	88.99%	100.30%	100.65%	95.19%	114.92%	100.00%	-
EPS	1.44	2.13	3.15	3.54	2.32	3.21	3.14	-40.44%
YoY %	-32.39%	-32.38%	-11.02%	52.59%	-27.73%	2.23%	-	-
Horiz. %	45.86%	67.83%	100.32%	112.74%	73.89%	102.23%	100.00%	-
DPS	1.24	1.90	2.26	3.05	1.94	2.57	2.58	-38.56%
YoY %	-34.74%	-15.93%	-25.90%	57.22%	-24.51%	-0.39%	-	-
Horiz. %	48.06%	73.64%	87.60%	118.22%	75.19%	99.61%	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	8.66	9.19	8.09	7.97	8.19	6.11	6.22	24.61%
YoY %	-5.77%	13.60%	1.51%	-2.69%	34.04%	-1.77%	-	-
Horiz. %	139.23%	147.75%	130.06%	128.14%	131.67%	98.23%	100.00%	-
P/EPS	114.89	88.51	59.52	52.31	77.44	50.36	45.66	84.68%
YoY %	29.80%	48.71%	13.78%	-32.45%	53.77%	10.29%	-	-
Horiz. %	251.62%	193.85%	130.35%	114.56%	169.60%	110.29%	100.00%	-
EY	0.87	1.13	1.68	1.91	1.29	1.99	2.19	-45.86%
YoY %	-23.01%	-32.74%	-12.04%	48.06%	-35.18%	-9.13%	-	-
Horiz. %	39.73%	51.60%	76.71%	87.21%	58.90%	90.87%	100.00%	-
DY	0.75	1.01	1.21	1.65	1.08	1.59	1.80	-44.12%
YoY %	-25.74%	-16.53%	-26.67%	52.78%	-32.08%	-11.67%	-	-
Horiz. %	41.67%	56.11%	67.22%	91.67%	60.00%	88.33%	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	8.46	9.37	8.37	7.71	8.07	7.34	7.00	13.42%
YoY %	-9.71%	11.95%	8.56%	-4.46%	9.95%	4.86%	-	-
Horiz. %	120.86%	133.86%	119.57%	110.14%	115.29%	104.86%	100.00%	-
P/EPS	112.25	90.30	61.53	50.58	76.33	60.48	51.40	68.08%
YoY %	24.31%	46.76%	21.65%	-33.74%	26.21%	17.67%	-	-
Horiz. %	218.39%	175.68%	119.71%	98.40%	148.50%	117.67%	100.00%	-
EY	0.89	1.11	1.63	1.98	1.31	1.65	1.95	-40.63%
YoY %	-19.82%	-31.90%	-17.68%	51.15%	-20.61%	-15.38%	-	-
Horiz. %	45.64%	56.92%	83.59%	101.54%	67.18%	84.62%	100.00%	-
DY	0.76	0.99	1.17	1.71	1.10	1.32	1.60	-39.03%
YoY %	-23.23%	-15.38%	-31.58%	55.45%	-16.67%	-17.50%	-	-
Horiz. %	47.50%	61.87%	73.12%	106.87%	68.75%	82.50%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 11:00:00

EMA 5

10 Mins

SELL

2024-04-26 11:00:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-26 11:00:00

TURTLE SYSTEM 55

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

395

PTRANS

PERAK TRANSIT BERHAD

378

HLIND

HONG LEONG INDUSTRIES BHD

373

YTLPOWR

YTL POWER INTERNATIONAL BHD

338

MYEG

MY E.G. SERVICES BHD

282

SAPNRG

SAPURA ENERGY BERHAD

241

DNEX

DAGANG NEXCHANGE BERHAD

215

GENTING

GENTING BHD

196

GENM

GENTING MALAYSIA BERHAD

194

Daily Stocks

HSI-CVZ

0.17

+0.035

203,470,100

MYEG

0.895

+0.085

161,043,200

BSLCORP

0.03

0.00

65,271,500

HSI-HUS

0.10

-0.025

64,822,200

HSI-HSZ

0.22

-0.06

43,863,700

HONGSENG

0.01

0.00

36,455,100

ATAIMS

0.31

+0.025

33,545,800

HSI-HUQ

0.115

-0.04

31,181,200

YTL

2.93

+0.16

24,635,200

HSI-HSW

0.03

-0.005

23,233,200

More active Stocks

CHINTEK

7.71

+0.21

21,900

HLIND

10.72

+0.18

4,000

EUPE

1.61

+0.17

5,618,800

YTL

2.93

+0.16

24,635,200

HSI-CVU

1.42

+0.14

100,000

CARLSBG

18.54

+0.14

70,100

AJI

19.36

+0.14

6,400

BIPORT

6.02

+0.13

12,100

HSI-CVR

0.93

+0.125

106,000

YTLPOWR

4.24

+0.12

19,271,000

More gainer Stocks

MPI

29.46

-0.48

24,000

UTDPLT

24.92

-0.36

228,500

VITROX

7.40

-0.22

1,423,900

HLBANK

19.30

-0.16

135,700

LPI

11.80

-0.16

109,300

PIE

5.72

-0.14

507,700

KUAISHO-C17

0.08

-0.12

58,800

HEIM

23.24

-0.12

14,400

RVIEW

3.18

-0.11

13,000

HSI-HS5

0.53

-0.095

15,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More