[PWROOT] QoQ TTM Result on 30-Jun-2021 [#1]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

27-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2022

Quarter

30-Jun-2021 [#1]

Profit Trend

QoQ- -31.04%

YoY- -61.19%

Quarter Report

Power Root Berhad - Quarterly Report -Q1-FY 2022 - (F).pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
TTM Result
Revenue	347,910	316,082	301,140	299,984	309,222	334,600	355,369	-1.40%
YoY %	10.07%	4.96%	0.39%	-2.99%	-7.58%	-5.84%	-	-
Horiz. %	97.90%	88.94%	84.74%	84.41%	87.01%	94.16%	100.00%	-
PBT	31,994	18,962	19,502	24,282	34,646	50,162	58,487	-33.13%
YoY %	68.73%	-2.77%	-19.69%	-29.91%	-30.93%	-14.23%	-	-
Horiz. %	54.70%	32.42%	33.34%	41.52%	59.24%	85.77%	100.00%	-
Tax	-5,676	-3,554	-2,944	-4,894	-6,563	-11,338	-13,458	-43.79%
YoY %	-59.71%	-20.72%	39.84%	25.43%	42.12%	15.75%	-	-
Horiz. %	42.18%	26.41%	21.88%	36.36%	48.77%	84.25%	100.00%	-
NP	26,318	15,408	16,558	19,388	28,083	38,824	45,029	-30.11%
YoY %	70.81%	-6.95%	-14.60%	-30.96%	-27.67%	-13.78%	-	-
Horiz. %	58.45%	34.22%	36.77%	43.06%	62.37%	86.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,200	15,502	16,523	19,378	28,102	38,907	44,943	-30.23%
YoY %	69.01%	-6.18%	-14.73%	-31.04%	-27.77%	-13.43%	-	-
Horiz. %	58.30%	34.49%	36.76%	43.12%	62.53%	86.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.74%	18.74%	15.10%	20.15%	18.94%	22.60%	23.01%	-
YoY %	-5.34%	24.11%	-25.06%	6.39%	-16.19%	-1.78%	-	-
Horiz. %	77.10%	81.44%	65.62%	87.57%	82.31%	98.22%	100.00%	-
Total Cost	321,592	300,674	284,582	280,596	281,139	295,776	310,340	2.40%
YoY %	6.96%	5.65%	1.42%	-0.19%	-4.95%	-4.69%	-	-
Horiz. %	103.63%	96.89%	91.70%	90.42%	90.59%	95.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	267,953	260,683	268,185	266,622	266,221	269,864	268,236	-0.07%
YoY %	2.79%	-2.80%	0.59%	0.15%	-1.35%	0.61%	-	-
Horiz. %	99.89%	97.18%	99.98%	99.40%	99.25%	100.61%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Dividend
Div	22,736	14,382	15,662	18,936	27,078	41,303	49,141	-40.20%
YoY %	58.09%	-8.17%	-17.29%	-30.07%	-34.44%	-15.95%	-	-
Horiz. %	46.27%	29.27%	31.87%	38.53%	55.10%	84.05%	100.00%	-
Div Payout %	86.78%	92.78%	94.79%	97.72%	96.36%	106.16%	109.34%	-
YoY %	-6.47%	-2.12%	-3.00%	1.41%	-9.23%	-2.91%	-	-
Horiz. %	79.37%	84.85%	86.69%	89.37%	88.13%	97.09%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Equity
Net Worth	267,953	260,683	268,185	266,622	266,221	269,864	268,236	-0.07%
YoY %	2.79%	-2.80%	0.59%	0.15%	-1.35%	0.61%	-	-
Horiz. %	99.89%	97.18%	99.98%	99.40%	99.25%	100.61%	100.00%	-
NOSH	429,478	429,009	428,041	425,017	424,133	424,012	421,827	1.20%
YoY %	0.11%	0.23%	0.71%	0.21%	0.03%	0.52%	-	-
Horiz. %	101.81%	101.70%	101.47%	100.76%	100.55%	100.52%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Ratio Analysis
NP Margin	7.56%	4.87%	5.50%	6.46%	9.08%	11.60%	12.67%	-
YoY %	55.24%	-11.45%	-14.86%	-28.85%	-21.72%	-8.45%	-	-
Horiz. %	59.67%	38.44%	43.41%	50.99%	71.67%	91.55%	100.00%	-
ROE	9.78%	5.95%	6.16%	7.27%	10.56%	14.42%	16.76%	-
YoY %	64.37%	-3.41%	-15.27%	-31.16%	-26.77%	-13.96%	-	-
Horiz. %	58.35%	35.50%	36.75%	43.38%	63.01%	86.04%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Per Share
RPS	83.10	75.18	70.74	70.88	73.18	79.35	84.79	-1.33%
YoY %	10.53%	6.28%	-0.20%	-3.14%	-7.78%	-6.42%	-	-
Horiz. %	98.01%	88.67%	83.43%	83.59%	86.31%	93.58%	100.00%	-
EPS	6.26	3.69	3.88	4.58	6.65	9.23	10.72	-30.15%
YoY %	69.65%	-4.90%	-15.28%	-31.13%	-27.95%	-13.90%	-	-
Horiz. %	58.40%	34.42%	36.19%	42.72%	62.03%	86.10%	100.00%	-
DPS	5.40	3.40	3.70	4.50	6.41	9.80	11.72	-40.37%
YoY %	58.82%	-8.11%	-17.78%	-29.80%	-34.59%	-16.38%	-	-
Horiz. %	46.08%	29.01%	31.57%	38.40%	54.69%	83.62%	100.00%	-
NAPS	0.64	0.62	0.63	0.63	0.63	0.64	0.64	0.00%
YoY %	3.23%	-1.59%	0.00%	0.00%	-1.56%	0.00%	-	-
Horiz. %	100.00%	96.88%	98.44%	98.44%	98.44%	100.00%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Adjusted Per Share Value based on latest NOSH - 425,017
RPS	71.59	65.04	61.97	61.73	63.63	68.86	73.13	-1.41%
YoY %	10.07%	4.95%	0.39%	-2.99%	-7.60%	-5.84%	-	-
Horiz. %	97.89%	88.94%	84.74%	84.41%	87.01%	94.16%	100.00%	-
EPS	5.39	3.19	3.40	3.99	5.78	8.01	9.25	-30.25%
YoY %	68.97%	-6.18%	-14.79%	-30.97%	-27.84%	-13.41%	-	-
Horiz. %	58.27%	34.49%	36.76%	43.14%	62.49%	86.59%	100.00%	-
DPS	4.68	2.96	3.22	3.90	5.57	8.50	10.11	-40.18%
YoY %	58.11%	-8.07%	-17.44%	-29.98%	-34.47%	-15.92%	-	-
Horiz. %	46.29%	29.28%	31.85%	38.58%	55.09%	84.08%	100.00%	-
NAPS	0.5514	0.5364	0.5519	0.5487	0.5478	0.5553	0.552	-0.07%
YoY %	2.80%	-2.81%	0.58%	0.16%	-1.35%	0.60%	-	-
Horiz. %	99.89%	97.17%	99.98%	99.40%	99.24%	100.60%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	-
Price	1.36	1.33	1.34	1.32	1.72	1.97	2.11	-
P/RPS	1.64	1.77	1.89	1.86	2.35	2.48	2.49	-24.31%
YoY %	-7.34%	-6.35%	1.61%	-20.85%	-5.24%	-0.40%	-	-
Horiz. %	65.86%	71.08%	75.90%	74.70%	94.38%	99.60%	100.00%	-
P/EPS	21.73	36.07	34.52	28.83	25.86	21.35	19.68	6.83%
YoY %	-39.76%	4.49%	19.74%	11.48%	21.12%	8.49%	-	-
Horiz. %	110.42%	183.28%	175.41%	146.49%	131.40%	108.49%	100.00%	-
EY	4.60	2.77	2.90	3.47	3.87	4.68	5.08	-6.40%
YoY %	66.06%	-4.48%	-16.43%	-10.34%	-17.31%	-7.87%	-	-
Horiz. %	90.55%	54.53%	57.09%	68.31%	76.18%	92.13%	100.00%	-
DY	3.97	2.56	2.76	3.41	3.73	4.97	5.56	-20.12%
YoY %	55.08%	-7.25%	-19.06%	-8.58%	-24.95%	-10.61%	-	-
Horiz. %	71.40%	46.04%	49.64%	61.33%	67.09%	89.39%	100.00%	-
P/NAPS	2.13	2.15	2.13	2.10	2.73	3.08	3.30	-25.33%
YoY %	-0.93%	0.94%	1.43%	-23.08%	-11.36%	-6.67%	-	-
Horiz. %	64.55%	65.15%	64.55%	63.64%	82.73%	93.33%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Announcement Date
Date	31/05/22	25/02/22	23/11/21	27/08/21	28/05/21	25/02/21	26/11/20	-
Price	1.53	1.35	1.38	1.35	1.69	1.76	2.20	-
P/RPS	1.84	1.80	1.95	1.90	2.31	2.22	2.59	-20.39%
YoY %	2.22%	-7.69%	2.63%	-17.75%	4.05%	-14.29%	-	-
Horiz. %	71.04%	69.50%	75.29%	73.36%	89.19%	85.71%	100.00%	-
P/EPS	24.45	36.62	35.55	29.48	25.41	19.07	20.52	12.40%
YoY %	-33.23%	3.01%	20.59%	16.02%	33.25%	-7.07%	-	-
Horiz. %	119.15%	178.46%	173.25%	143.66%	123.83%	92.93%	100.00%	-
EY	4.09	2.73	2.81	3.39	3.94	5.24	4.87	-10.99%
YoY %	49.82%	-2.85%	-17.11%	-13.96%	-24.81%	7.60%	-	-
Horiz. %	83.98%	56.06%	57.70%	69.61%	80.90%	107.60%	100.00%	-
DY	3.53	2.52	2.68	3.33	3.79	5.57	5.33	-24.03%
YoY %	40.08%	-5.97%	-19.52%	-12.14%	-31.96%	4.50%	-	-
Horiz. %	66.23%	47.28%	50.28%	62.48%	71.11%	104.50%	100.00%	-
P/NAPS	2.39	2.18	2.19	2.14	2.68	2.75	3.44	-21.57%
YoY %	9.63%	-0.46%	2.34%	-20.15%	-2.55%	-20.06%	-	-
Horiz. %	69.48%	63.37%	63.66%	62.21%	77.91%	79.94%	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