[PWROOT] YoY Annualized Quarter Result on 30-Jun-2023 [#1]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

28-Aug-2023

Admission Sponsor

Sponsor

Financial Year

31-Mar-2024

Quarter

30-Jun-2023 [#1]

Profit Trend

QoQ- 3.02%

YoY- 0.14%

Quarter Report

Power Root Berhad - Quarterly Report -Q1-FY 2024.pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	449,652	448,328	298,716	335,668	376,912	356,984	436,904	0.48%
YoY %	0.30%	50.09%	-11.01%	-10.94%	5.58%	-18.29%	-	-
Horiz. %	102.92%	102.61%	68.37%	76.83%	86.27%	81.71%	100.00%	-
PBT	74,668	73,764	12,868	54,324	53,568	43,216	12,648	34.41%
YoY %	1.23%	473.24%	-76.31%	1.41%	23.95%	241.68%	-	-
Horiz. %	590.35%	583.21%	101.74%	429.51%	423.53%	341.68%	100.00%	-
Tax	-12,728	-12,444	-4,692	-11,368	-4,348	-6,172	-296	87.12%
YoY %	-2.28%	-165.22%	58.73%	-161.45%	29.55%	-1,985.14%	-	-
Horiz. %	4,300.00%	4,204.05%	1,585.14%	3,840.54%	1,468.92%	2,085.14%	100.00%	-
NP	61,940	61,320	8,176	42,956	49,220	37,044	12,352	30.81%
YoY %	1.01%	650.00%	-80.97%	-12.73%	32.87%	199.90%	-	-
Horiz. %	501.46%	496.44%	66.19%	347.77%	398.48%	299.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,144	61,056	8,032	42,928	48,712	36,560	11,288	32.50%
YoY %	0.14%	660.16%	-81.29%	-11.87%	33.24%	223.88%	-	-
Horiz. %	541.67%	540.89%	71.16%	380.30%	431.54%	323.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.05%	16.87%	36.46%	20.93%	8.12%	14.28%	2.34%	-
YoY %	1.07%	-53.73%	74.20%	157.76%	-43.14%	510.26%	-	-
Horiz. %	728.63%	720.94%	1,558.12%	894.44%	347.01%	610.26%	100.00%	-
Total Cost	387,712	387,008	290,540	292,712	327,692	319,940	424,552	-1.50%
YoY %	0.18%	33.20%	-0.74%	-10.67%	2.42%	-24.64%	-	-
Horiz. %	91.32%	91.16%	68.43%	68.95%	77.19%	75.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	325,225	262,924	266,622	254,399	228,801	213,576	241,437	5.08%
YoY %	23.70%	-1.39%	4.80%	11.19%	7.13%	-11.54%	-	-
Horiz. %	134.70%	108.90%	110.43%	105.37%	94.77%	88.46%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	43,949	50,080	8,464	41,032	31,558	22,004	50,168	-2.18%
YoY %	-12.24%	491.68%	-79.37%	30.02%	43.42%	-56.14%	-	-
Horiz. %	87.60%	99.82%	16.87%	81.79%	62.90%	43.86%	100.00%	-
Div Payout %	71.88%	82.02%	105.38%	95.58%	64.79%	60.19%	444.44%	-
YoY %	-12.36%	-22.17%	10.25%	47.52%	7.64%	-86.46%	-	-
Horiz. %	16.17%	18.45%	23.71%	21.51%	14.58%	13.54%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	325,225	262,924	266,622	254,399	228,801	213,576	241,437	5.08%
YoY %	23.70%	-1.39%	4.80%	11.19%	7.13%	-11.54%	-	-
Horiz. %	134.70%	108.90%	110.43%	105.37%	94.77%	88.46%	100.00%	-
NOSH	479,115	437,578	425,017	417,155	402,822	330,359	313,555	7.31%
YoY %	9.49%	2.96%	1.88%	3.56%	21.93%	5.36%	-	-
Horiz. %	152.80%	139.55%	135.55%	133.04%	128.47%	105.36%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	13.78%	13.68%	2.74%	12.80%	13.06%	10.38%	2.83%	-
YoY %	0.73%	399.27%	-78.59%	-1.99%	25.82%	266.78%	-	-
Horiz. %	486.93%	483.39%	96.82%	452.30%	461.48%	366.78%	100.00%	-
ROE	18.80%	23.22%	3.01%	16.87%	21.29%	17.12%	4.68%	-
YoY %	-19.04%	671.43%	-82.16%	-20.76%	24.36%	265.81%	-	-
Horiz. %	401.71%	496.15%	64.32%	360.47%	454.91%	365.81%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	102.31	107.42	70.58	81.81	95.55	110.32	139.34	-5.01%
YoY %	-4.76%	52.20%	-13.73%	-14.38%	-13.39%	-20.83%	-	-
Horiz. %	73.42%	77.09%	50.65%	58.71%	68.57%	79.17%	100.00%	-
EPS	14.00	14.80	2.00	10.40	12.40	11.20	3.60	25.38%
YoY %	-5.41%	640.00%	-80.77%	-16.13%	10.71%	211.11%	-	-
Horiz. %	388.89%	411.11%	55.56%	288.89%	344.44%	311.11%	100.00%	-
DPS	10.00	12.00	2.00	10.00	8.00	6.80	16.00	-7.53%
YoY %	-16.67%	500.00%	-80.00%	25.00%	17.65%	-57.50%	-	-
Horiz. %	62.50%	75.00%	12.50%	62.50%	50.00%	42.50%	100.00%	-
NAPS	0.74	0.63	0.63	0.62	0.58	0.66	0.77	-0.65%
YoY %	17.46%	0.00%	1.61%	6.90%	-12.12%	-14.29%	-	-
Horiz. %	96.10%	81.82%	81.82%	80.52%	75.32%	85.71%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 479,115
RPS	92.53	92.26	61.47	69.08	77.56	73.46	89.91	0.47%
YoY %	0.29%	50.09%	-11.02%	-10.93%	5.58%	-18.30%	-	-
Horiz. %	102.91%	102.61%	68.37%	76.83%	86.26%	81.70%	100.00%	-
EPS	12.58	12.56	1.65	8.83	10.02	7.52	2.32	32.52%
YoY %	0.16%	661.21%	-81.31%	-11.88%	33.24%	224.14%	-	-
Horiz. %	542.24%	541.38%	71.12%	380.60%	431.90%	324.14%	100.00%	-
DPS	9.04	10.31	1.74	8.44	6.49	4.53	10.32	-2.18%
YoY %	-12.32%	492.53%	-79.38%	30.05%	43.27%	-56.10%	-	-
Horiz. %	87.60%	99.90%	16.86%	81.78%	62.89%	43.90%	100.00%	-
NAPS	0.6693	0.5411	0.5487	0.5235	0.4708	0.4395	0.4968	5.09%
YoY %	23.69%	-1.39%	4.81%	11.19%	7.12%	-11.53%	-	-
Horiz. %	134.72%	108.92%	110.45%	105.37%	94.77%	88.47%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	2.07	1.67	1.32	2.25	1.53	1.77	2.39	-
P/RPS	2.02	1.55	1.87	2.75	1.60	1.60	1.72	2.71%
YoY %	30.32%	-17.11%	-32.00%	71.88%	0.00%	-6.98%	-	-
Horiz. %	117.44%	90.12%	108.72%	159.88%	93.02%	93.02%	100.00%	-
P/EPS	14.88	11.42	69.55	21.51	12.39	15.67	66.39	-22.05%
YoY %	30.30%	-83.58%	223.34%	73.61%	-20.93%	-76.40%	-	-
Horiz. %	22.41%	17.20%	104.76%	32.40%	18.66%	23.60%	100.00%	-
EY	6.72	8.76	1.44	4.65	8.07	6.38	1.51	28.23%
YoY %	-23.29%	508.33%	-69.03%	-42.38%	26.49%	322.52%	-	-
Horiz. %	445.03%	580.13%	95.36%	307.95%	534.44%	422.52%	100.00%	-
DY	4.83	7.19	1.52	4.44	5.23	3.84	6.69	-5.28%
YoY %	-32.82%	373.03%	-65.77%	-15.11%	36.20%	-42.60%	-	-
Horiz. %	72.20%	107.47%	22.72%	66.37%	78.18%	57.40%	100.00%	-
P/NAPS	2.80	2.65	2.10	3.63	2.64	2.68	3.10	-1.68%
YoY %	5.66%	26.19%	-42.15%	37.50%	-1.49%	-13.55%	-	-
Horiz. %	90.32%	85.48%	67.74%	117.10%	85.16%	86.45%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/23	29/08/22	27/08/21	26/08/20	27/08/19	28/08/18	29/08/17	-
Price	2.14	1.88	1.35	2.20	1.96	1.54	2.05	-
P/RPS	2.09	1.75	1.91	2.69	2.05	1.40	1.47	6.03%
YoY %	19.43%	-8.38%	-29.00%	31.22%	46.43%	-4.76%	-	-
Horiz. %	142.18%	119.05%	129.93%	182.99%	139.46%	95.24%	100.00%	-
P/EPS	15.38	12.85	71.13	21.03	15.87	13.63	56.94	-19.59%
YoY %	19.69%	-81.93%	238.23%	32.51%	16.43%	-76.06%	-	-
Horiz. %	27.01%	22.57%	124.92%	36.93%	27.87%	23.94%	100.00%	-
EY	6.50	7.78	1.41	4.76	6.30	7.34	1.76	24.31%
YoY %	-16.45%	451.77%	-70.38%	-24.44%	-14.17%	317.05%	-	-
Horiz. %	369.32%	442.05%	80.11%	270.45%	357.95%	417.05%	100.00%	-
DY	4.67	6.38	1.48	4.55	4.08	4.42	7.80	-8.19%
YoY %	-26.80%	331.08%	-67.47%	11.52%	-7.69%	-43.33%	-	-
Horiz. %	59.87%	81.79%	18.97%	58.33%	52.31%	56.67%	100.00%	-
P/NAPS	2.89	2.98	2.14	3.55	3.38	2.33	2.66	1.39%
YoY %	-3.02%	39.25%	-39.72%	5.03%	45.06%	-12.41%	-	-
Horiz. %	108.65%	112.03%	80.45%	133.46%	127.07%	87.59%	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

Latest Videos

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

310

HLIND

HONG LEONG INDUSTRIES BHD

293

MPI

MALAYSIAN PACIFIC INDUSTRIES

285

JCY

JCY INTERNATIONAL BERHAD

179

PBBANK

PUBLIC BANK BHD

122

INARI

INARI AMERTRON BERHAD

103

GENM

GENTING MALAYSIA BERHAD

YTLPOWR

YTL POWER INTERNATIONAL BHD

GENTING

GENTING BHD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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