[PWROOT] QoQ TTM Result on 30-Sep-2023 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- -8.88%
YoY- 9.34%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 413,062 419,271 417,783 431,553 460,641 460,310 444,399 -4.76%
PBT 38,505 48,049 56,673 63,783 71,286 71,060 64,816 -29.35%
Tax -4,190 -5,741 -5,968 -8,931 -11,086 -11,015 -9,739 -43.03%
NP 34,315 42,308 50,705 54,852 60,200 60,045 55,077 -27.07%
-
NP to SH 33,570 41,559 49,824 54,100 59,375 59,353 54,732 -27.83%
-
Tax Rate 10.88% 11.95% 10.53% 14.00% 15.55% 15.50% 15.03% -
Total Cost 378,747 376,963 367,078 376,701 400,441 400,265 389,322 -1.82%
-
Net Worth 345,035 349,524 342,189 346,892 325,225 288,369 272,968 16.92%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 27,093 32,560 41,091 44,529 47,765 49,298 44,922 -28.63%
Div Payout % 80.71% 78.35% 82.47% 82.31% 80.45% 83.06% 82.08% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 345,035 349,524 342,189 346,892 325,225 288,369 272,968 16.92%
NOSH 485,944 485,944 485,944 485,944 479,115 448,003 445,420 5.98%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 8.31% 10.09% 12.14% 12.71% 13.07% 13.04% 12.39% -
ROE 9.73% 11.89% 14.56% 15.60% 18.26% 20.58% 20.05% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 89.79 86.37 90.35 93.30 104.81 108.54 105.82 -10.38%
EPS 7.30 8.56 10.77 11.70 13.51 14.00 13.03 -32.06%
DPS 5.89 6.71 8.89 9.63 10.87 11.75 10.75 -33.06%
NAPS 0.75 0.72 0.74 0.75 0.74 0.68 0.65 10.01%
Adjusted Per Share Value based on latest NOSH - 485,944
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 85.00 86.28 85.97 88.81 94.79 94.72 91.45 -4.76%
EPS 6.91 8.55 10.25 11.13 12.22 12.21 11.26 -27.80%
DPS 5.58 6.70 8.46 9.16 9.83 10.14 9.24 -28.57%
NAPS 0.71 0.7193 0.7042 0.7139 0.6693 0.5934 0.5617 16.92%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.57 1.65 1.74 1.98 2.07 2.12 2.08 -
P/RPS 1.75 1.91 1.93 2.12 1.97 1.95 1.97 -7.59%
P/EPS 21.52 19.27 16.15 16.93 15.32 15.15 15.96 22.07%
EY 4.65 5.19 6.19 5.91 6.53 6.60 6.27 -18.08%
DY 3.75 4.06 5.11 4.86 5.25 5.54 5.17 -19.28%
P/NAPS 2.09 2.29 2.35 2.64 2.80 3.12 3.20 -24.74%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 23/05/24 27/02/24 22/11/23 28/08/23 25/05/23 22/02/23 -
Price 1.53 1.77 1.70 2.02 2.14 2.05 2.05 -
P/RPS 1.70 2.05 1.88 2.16 2.04 1.89 1.94 -8.43%
P/EPS 20.97 20.68 15.78 17.27 15.84 14.65 15.73 21.14%
EY 4.77 4.84 6.34 5.79 6.31 6.83 6.36 -17.46%
DY 3.85 3.79 5.23 4.77 5.08 5.73 5.24 -18.59%
P/NAPS 2.04 2.46 2.30 2.69 2.89 3.01 3.15 -25.16%

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