[PWROOT] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 25.41%
YoY- 199.46%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 460,641 460,310 444,399 433,270 385,313 347,910 316,082 28.62%
PBT 71,286 71,060 64,816 60,102 47,218 31,994 18,962 142.36%
Tax -11,086 -11,015 -9,739 -10,319 -7,614 -5,676 -3,554 113.93%
NP 60,200 60,045 55,077 49,783 39,604 26,318 15,408 148.68%
-
NP to SH 59,375 59,353 54,732 49,480 39,456 26,200 15,502 145.40%
-
Tax Rate 15.55% 15.50% 15.03% 17.17% 16.13% 17.74% 18.74% -
Total Cost 400,441 400,265 389,322 383,487 345,709 321,592 300,674 21.11%
-
Net Worth 325,225 288,369 272,968 266,383 262,924 267,953 260,683 15.93%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 47,765 49,298 44,922 40,519 33,140 22,736 14,382 123.09%
Div Payout % 80.45% 83.06% 82.08% 81.89% 83.99% 86.78% 92.78% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 325,225 288,369 272,968 266,383 262,924 267,953 260,683 15.93%
NOSH 479,115 448,003 445,420 438,753 437,578 429,478 429,009 7.66%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 13.07% 13.04% 12.39% 11.49% 10.28% 7.56% 4.87% -
ROE 18.26% 20.58% 20.05% 18.57% 15.01% 9.78% 5.95% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 104.81 108.54 105.82 104.10 92.33 83.10 75.18 24.87%
EPS 13.51 14.00 13.03 11.89 9.45 6.26 3.69 138.11%
DPS 10.87 11.75 10.75 9.70 7.94 5.40 3.40 117.48%
NAPS 0.74 0.68 0.65 0.64 0.63 0.64 0.62 12.55%
Adjusted Per Share Value based on latest NOSH - 438,753
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 94.79 94.72 91.45 89.16 79.29 71.59 65.04 28.63%
EPS 12.22 12.21 11.26 10.18 8.12 5.39 3.19 145.42%
DPS 9.83 10.14 9.24 8.34 6.82 4.68 2.96 123.08%
NAPS 0.6693 0.5934 0.5617 0.5482 0.5411 0.5514 0.5364 15.94%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.07 2.12 2.08 1.89 1.67 1.36 1.33 -
P/RPS 1.97 1.95 1.97 1.82 1.81 1.64 1.77 7.41%
P/EPS 15.32 15.15 15.96 15.90 17.66 21.73 36.07 -43.58%
EY 6.53 6.60 6.27 6.29 5.66 4.60 2.77 77.40%
DY 5.25 5.54 5.17 5.13 4.76 3.97 2.56 61.62%
P/NAPS 2.80 3.12 3.20 2.95 2.65 2.13 2.15 19.31%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 25/05/23 22/02/23 22/11/22 29/08/22 31/05/22 25/02/22 -
Price 2.14 2.05 2.05 2.27 1.88 1.53 1.35 -
P/RPS 2.04 1.89 1.94 2.18 2.04 1.84 1.80 8.72%
P/EPS 15.84 14.65 15.73 19.10 19.89 24.45 36.62 -42.89%
EY 6.31 6.83 6.36 5.24 5.03 4.09 2.73 75.08%
DY 5.08 5.73 5.24 4.27 4.22 3.53 2.52 59.78%
P/NAPS 2.89 3.01 3.15 3.55 2.98 2.39 2.18 20.74%

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