[PWROOT] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

23-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2022

Quarter

30-Sep-2021 [#2]

Profit Trend

QoQ- 89.39%

YoY- -60.35%

Quarter Report

Power Root Berhad - Quarterly Report -Q2-FY 2022 - (F).pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Annualized Quarter Result
Revenue	417,882	424,228	481,742	311,022	327,184	388,646	353,078	2.84%
YoY %	-1.50%	-11.94%	54.89%	-4.94%	-15.81%	10.07%	-	-
Horiz. %	118.35%	120.15%	136.44%	88.09%	92.67%	110.07%	100.00%	-
PBT	39,436	61,996	76,550	20,334	50,622	59,214	39,440	-0.00%
YoY %	-36.39%	-19.01%	276.46%	-59.83%	-14.51%	50.14%	-	-
Horiz. %	99.99%	157.19%	194.09%	51.56%	128.35%	150.14%	100.00%	-
Tax	-6,960	-10,080	-14,248	-4,962	-12,200	-7,516	-6,886	0.17%
YoY %	30.95%	29.25%	-187.14%	59.33%	-62.32%	-9.15%	-	-
Horiz. %	101.07%	146.38%	206.91%	72.06%	177.17%	109.15%	100.00%	-
NP	32,476	51,916	62,302	15,372	38,422	51,698	32,554	-0.03%
YoY %	-37.45%	-16.67%	305.30%	-59.99%	-25.68%	58.81%	-	-
Horiz. %	99.76%	159.48%	191.38%	47.22%	118.03%	158.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,548	51,266	61,772	15,212	38,370	51,236	32,140	-0.30%
YoY %	-38.46%	-17.01%	306.07%	-60.35%	-25.11%	59.42%	-	-
Horiz. %	98.16%	159.51%	192.20%	47.33%	119.38%	159.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.65%	16.26%	18.61%	24.40%	24.10%	12.69%	17.46%	-
YoY %	8.55%	-12.63%	-23.73%	1.24%	89.91%	-27.32%	-	-
Horiz. %	101.09%	93.13%	106.59%	139.75%	138.03%	72.68%	100.00%	-
Total Cost	385,406	372,312	419,440	295,650	288,762	336,948	320,524	3.11%
YoY %	3.52%	-11.24%	41.87%	2.39%	-14.30%	5.12%	-	-
Horiz. %	120.24%	116.16%	130.86%	92.24%	90.09%	105.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	330,299	346,892	266,383	268,185	268,236	237,658	225,153	6.58%
YoY %	-4.78%	30.22%	-0.67%	-0.02%	12.87%	5.55%	-	-
Horiz. %	146.70%	154.07%	118.31%	119.11%	119.13%	105.55%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Dividend
Div	28,957	41,627	49,946	14,473	37,720	39,609	26,860	1.25%
YoY %	-30.44%	-16.66%	245.10%	-61.63%	-4.77%	47.46%	-	-
Horiz. %	107.81%	154.98%	185.95%	53.88%	140.43%	147.46%	100.00%	-
Div Payout %	91.79%	81.20%	80.86%	95.15%	98.31%	77.31%	83.57%	-
YoY %	13.04%	0.42%	-15.02%	-3.21%	27.16%	-7.49%	-	-
Horiz. %	109.84%	97.16%	96.76%	113.86%	117.64%	92.51%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Equity
Net Worth	330,299	346,892	266,383	268,185	268,236	237,658	225,153	6.58%
YoY %	-4.78%	30.22%	-0.67%	-0.02%	12.87%	5.55%	-	-
Horiz. %	146.70%	154.07%	118.31%	119.11%	119.13%	105.55%	100.00%	-
NOSH	485,944	485,944	438,753	428,041	421,827	403,896	401,929	3.21%
YoY %	0.00%	10.76%	2.50%	1.47%	4.44%	0.49%	-	-
Horiz. %	120.90%	120.90%	109.16%	106.50%	104.95%	100.49%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Ratio Analysis
NP Margin	7.77%	12.24%	12.93%	4.94%	11.74%	13.30%	9.22%	-
YoY %	-36.52%	-5.34%	161.74%	-57.92%	-11.73%	44.25%	-	-
Horiz. %	84.27%	132.75%	140.24%	53.58%	127.33%	144.25%	100.00%	-
ROE	9.55%	14.78%	23.19%	5.67%	14.30%	21.56%	14.27%	-
YoY %	-35.39%	-36.27%	308.99%	-60.35%	-33.67%	51.09%	-	-
Horiz. %	66.92%	103.57%	162.51%	39.73%	100.21%	151.09%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Per Share
RPS	92.36	91.72	115.74	73.06	78.06	98.12	89.39	0.54%
YoY %	0.70%	-20.75%	58.42%	-6.41%	-20.44%	9.77%	-	-
Horiz. %	103.32%	102.61%	129.48%	81.73%	87.33%	109.77%	100.00%	-
EPS	7.00	11.40	14.80	3.60	9.20	13.00	8.20	-2.60%
YoY %	-38.60%	-22.97%	311.11%	-60.87%	-29.23%	58.54%	-	-
Horiz. %	85.37%	139.02%	180.49%	43.90%	112.20%	158.54%	100.00%	-
DPS	6.40	9.00	12.00	3.40	9.00	10.00	6.80	-1.00%
YoY %	-28.89%	-25.00%	252.94%	-62.22%	-10.00%	47.06%	-	-
Horiz. %	94.12%	132.35%	176.47%	50.00%	132.35%	147.06%	100.00%	-
NAPS	0.73	0.75	0.64	0.63	0.64	0.60	0.57	4.20%
YoY %	-2.67%	17.19%	1.59%	-1.56%	6.67%	5.26%	-	-
Horiz. %	128.07%	131.58%	112.28%	110.53%	112.28%	105.26%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 428,041
RPS	85.99	87.30	99.14	64.00	67.33	79.98	72.66	2.84%
YoY %	-1.50%	-11.94%	54.91%	-4.95%	-15.82%	10.07%	-	-
Horiz. %	118.35%	120.15%	136.44%	88.08%	92.66%	110.07%	100.00%	-
EPS	6.49	10.55	12.71	3.13	7.90	10.54	6.61	-0.30%
YoY %	-38.48%	-16.99%	306.07%	-60.38%	-25.05%	59.46%	-	-
Horiz. %	98.18%	159.61%	192.28%	47.35%	119.52%	159.46%	100.00%	-
DPS	5.96	8.57	10.28	2.98	7.76	8.15	5.53	1.25%
YoY %	-30.46%	-16.63%	244.97%	-61.60%	-4.79%	47.38%	-	-
Horiz. %	107.78%	154.97%	185.90%	53.89%	140.33%	147.38%	100.00%	-
NAPS	0.6797	0.7139	0.5482	0.5519	0.552	0.4891	0.4633	6.59%
YoY %	-4.79%	30.23%	-0.67%	-0.02%	12.86%	5.57%	-	-
Horiz. %	146.71%	154.09%	118.33%	119.12%	119.15%	105.57%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	-
Price	1.41	1.98	1.89	1.34	2.11	2.11	1.56	-
P/RPS	1.53	2.16	1.63	1.83	2.70	2.15	1.75	-2.21%
YoY %	-29.17%	32.52%	-10.93%	-32.22%	25.58%	22.86%	-	-
Horiz. %	87.43%	123.43%	93.14%	104.57%	154.29%	122.86%	100.00%	-
P/EPS	20.22	17.86	12.73	37.50	23.05	16.31	19.17	0.89%
YoY %	13.21%	40.30%	-66.05%	62.69%	41.32%	-14.92%	-	-
Horiz. %	105.48%	93.17%	66.41%	195.62%	120.24%	85.08%	100.00%	-
EY	4.95	5.60	7.85	2.67	4.34	6.13	5.22	-0.88%
YoY %	-11.61%	-28.66%	194.01%	-38.48%	-29.20%	17.43%	-	-
Horiz. %	94.83%	107.28%	150.38%	51.15%	83.14%	117.43%	100.00%	-
DY	4.54	4.55	6.35	2.54	4.27	4.74	4.36	0.67%
YoY %	-0.22%	-28.35%	150.00%	-40.52%	-9.92%	8.72%	-	-
Horiz. %	104.13%	104.36%	145.64%	58.26%	97.94%	108.72%	100.00%	-
P/NAPS	1.93	2.64	2.95	2.13	3.30	3.52	2.74	-5.66%
YoY %	-26.89%	-10.51%	38.50%	-35.45%	-6.25%	28.47%	-	-
Horiz. %	70.44%	96.35%	107.66%	77.74%	120.44%	128.47%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	21/11/24	22/11/23	22/11/22	23/11/21	26/11/20	25/11/19	27/11/18	-
Price	1.42	2.02	2.27	1.38	2.20	2.34	1.37	-
P/RPS	1.54	2.20	1.96	1.89	2.82	2.38	1.53	0.10%
YoY %	-30.00%	12.24%	3.70%	-32.98%	18.49%	55.56%	-	-
Horiz. %	100.65%	143.79%	128.10%	123.53%	184.31%	155.56%	100.00%	-
P/EPS	20.37	18.22	15.30	38.62	24.03	18.09	16.84	3.21%
YoY %	11.80%	19.08%	-60.38%	60.72%	32.84%	7.42%	-	-
Horiz. %	120.96%	108.19%	90.86%	229.33%	142.70%	107.42%	100.00%	-
EY	4.91	5.49	6.54	2.59	4.16	5.53	5.94	-3.12%
YoY %	-10.56%	-16.06%	152.51%	-37.74%	-24.77%	-6.90%	-	-
Horiz. %	82.66%	92.42%	110.10%	43.60%	70.03%	93.10%	100.00%	-
DY	4.51	4.46	5.29	2.46	4.09	4.27	4.96	-1.57%
YoY %	1.12%	-15.69%	115.04%	-39.85%	-4.22%	-13.91%	-	-
Horiz. %	90.93%	89.92%	106.65%	49.60%	82.46%	86.09%	100.00%	-
P/NAPS	1.95	2.69	3.55	2.19	3.44	3.90	2.40	-3.39%
YoY %	-27.51%	-24.23%	62.10%	-36.34%	-11.79%	62.50%	-	-
Horiz. %	81.25%	112.08%	147.92%	91.25%	143.33%	162.50%	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