[PWROOT] YoY Cumulative 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- 278.78%
YoY- -60.35%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 208,941 212,114 240,871 155,511 163,592 194,323 176,539 2.84%
PBT 19,718 30,998 38,275 10,167 25,311 29,607 19,720 -0.00%
Tax -3,480 -5,040 -7,124 -2,481 -6,100 -3,758 -3,443 0.17%
NP 16,238 25,958 31,151 7,686 19,211 25,849 16,277 -0.03%
-
NP to SH 15,774 25,633 30,886 7,606 19,185 25,618 16,070 -0.30%
-
Tax Rate 17.65% 16.26% 18.61% 24.40% 24.10% 12.69% 17.46% -
Total Cost 192,703 186,156 209,720 147,825 144,381 168,474 160,262 3.11%
-
Net Worth 330,299 346,892 266,383 268,185 268,236 237,658 225,153 6.58%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 14,478 20,813 24,973 7,236 18,860 19,804 13,430 1.25%
Div Payout % 91.79% 81.20% 80.86% 95.15% 98.31% 77.31% 83.57% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 330,299 346,892 266,383 268,185 268,236 237,658 225,153 6.58%
NOSH 485,944 485,944 438,753 428,041 421,827 403,896 401,929 3.21%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 7.77% 12.24% 12.93% 4.94% 11.74% 13.30% 9.22% -
ROE 4.78% 7.39% 11.59% 2.84% 7.15% 10.78% 7.14% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 46.18 45.86 57.87 36.53 39.03 49.06 44.69 0.54%
EPS 3.50 5.70 7.40 1.80 4.60 6.50 4.10 -2.60%
DPS 3.20 4.50 6.00 1.70 4.50 5.00 3.40 -1.00%
NAPS 0.73 0.75 0.64 0.63 0.64 0.60 0.57 4.20%
Adjusted Per Share Value based on latest NOSH - 428,041
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 43.00 43.65 49.57 32.00 33.66 39.99 36.33 2.84%
EPS 3.25 5.27 6.36 1.57 3.95 5.27 3.31 -0.30%
DPS 2.98 4.28 5.14 1.49 3.88 4.08 2.76 1.28%
NAPS 0.6797 0.7139 0.5482 0.5519 0.552 0.4891 0.4633 6.59%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
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 3.05 4.32 3.27 3.67 5.41 4.30 3.49 -2.21%
P/EPS 40.44 35.73 25.47 75.00 46.10 32.62 38.35 0.88%
EY 2.47 2.80 3.93 1.33 2.17 3.07 2.61 -0.91%
DY 2.27 2.27 3.17 1.27 2.13 2.37 2.18 0.67%
P/NAPS 1.93 2.64 2.95 2.13 3.30 3.52 2.74 -5.66%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
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 3.08 4.40 3.92 3.78 5.64 4.77 3.07 0.05%
P/EPS 40.73 36.45 30.59 77.24 48.06 36.18 33.68 3.21%
EY 2.46 2.74 3.27 1.29 2.08 2.76 2.97 -3.08%
DY 2.25 2.23 2.64 1.23 2.05 2.14 2.48 -1.60%
P/NAPS 1.95 2.69 3.55 2.19 3.44 3.90 2.40 -3.39%

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