[PWROOT] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -6.18%
YoY- -60.16%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 433,270 385,313 347,910 316,082 301,140 299,984 309,222 25.19%
PBT 60,102 47,218 31,994 18,962 19,502 24,282 34,646 44.32%
Tax -10,319 -7,614 -5,676 -3,554 -2,944 -4,894 -6,563 35.17%
NP 49,783 39,604 26,318 15,408 16,558 19,388 28,083 46.42%
-
NP to SH 49,480 39,456 26,200 15,502 16,523 19,378 28,102 45.76%
-
Tax Rate 17.17% 16.13% 17.74% 18.74% 15.10% 20.15% 18.94% -
Total Cost 383,487 345,709 321,592 300,674 284,582 280,596 281,139 22.97%
-
Net Worth 266,383 262,924 267,953 260,683 268,185 266,622 266,221 0.04%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 40,519 33,140 22,736 14,382 15,662 18,936 27,078 30.79%
Div Payout % 81.89% 83.99% 86.78% 92.78% 94.79% 97.72% 96.36% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 266,383 262,924 267,953 260,683 268,185 266,622 266,221 0.04%
NOSH 438,753 437,578 429,478 429,009 428,041 425,017 424,133 2.28%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 11.49% 10.28% 7.56% 4.87% 5.50% 6.46% 9.08% -
ROE 18.57% 15.01% 9.78% 5.95% 6.16% 7.27% 10.56% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 104.10 92.33 83.10 75.18 70.74 70.88 73.18 26.45%
EPS 11.89 9.45 6.26 3.69 3.88 4.58 6.65 47.26%
DPS 9.70 7.94 5.40 3.40 3.70 4.50 6.41 31.77%
NAPS 0.64 0.63 0.64 0.62 0.63 0.63 0.63 1.05%
Adjusted Per Share Value based on latest NOSH - 429,009
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 89.16 79.29 71.59 65.04 61.97 61.73 63.63 25.19%
EPS 10.18 8.12 5.39 3.19 3.40 3.99 5.78 45.79%
DPS 8.34 6.82 4.68 2.96 3.22 3.90 5.57 30.84%
NAPS 0.5482 0.5411 0.5514 0.5364 0.5519 0.5487 0.5478 0.04%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.89 1.67 1.36 1.33 1.34 1.32 1.72 -
P/RPS 1.82 1.81 1.64 1.77 1.89 1.86 2.35 -15.65%
P/EPS 15.90 17.66 21.73 36.07 34.52 28.83 25.86 -27.67%
EY 6.29 5.66 4.60 2.77 2.90 3.47 3.87 38.19%
DY 5.13 4.76 3.97 2.56 2.76 3.41 3.73 23.64%
P/NAPS 2.95 2.65 2.13 2.15 2.13 2.10 2.73 5.29%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 29/08/22 31/05/22 25/02/22 23/11/21 27/08/21 28/05/21 -
Price 2.27 1.88 1.53 1.35 1.38 1.35 1.69 -
P/RPS 2.18 2.04 1.84 1.80 1.95 1.90 2.31 -3.78%
P/EPS 19.10 19.89 24.45 36.62 35.55 29.48 25.41 -17.31%
EY 5.24 5.03 4.09 2.73 2.81 3.39 3.94 20.91%
DY 4.27 4.22 3.53 2.52 2.68 3.33 3.79 8.26%
P/NAPS 3.55 2.98 2.39 2.18 2.19 2.14 2.68 20.59%

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