[PWROOT] YoY Cumulative Quarter 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- 79.24%
YoY- -48.03%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 305,019 347,546 251,057 244,196 295,696 258,409 343,996 -1.98%
PBT 36,228 50,615 17,793 33,477 46,098 27,926 20,760 9.71%
Tax -3,105 -8,152 -4,089 -7,098 -6,876 -4,611 -1,111 18.67%
NP 33,123 42,463 13,704 26,379 39,222 23,315 19,649 9.08%
-
NP to SH 32,636 42,165 13,633 26,233 38,702 23,047 18,949 9.47%
-
Tax Rate 8.57% 16.11% 22.98% 21.20% 14.92% 16.51% 5.35% -
Total Cost 271,896 305,083 237,353 217,817 256,474 235,094 324,347 -2.89%
-
Net Worth 342,189 272,968 260,683 269,864 267,070 217,433 229,621 6.87%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 26,820 34,646 12,193 25,299 34,395 20,162 29,106 -1.35%
Div Payout % 82.18% 82.17% 89.44% 96.44% 88.87% 87.48% 153.61% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 342,189 272,968 260,683 269,864 267,070 217,433 229,621 6.87%
NOSH 485,944 445,420 429,009 424,012 408,814 402,229 330,148 6.65%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 10.86% 12.22% 5.46% 10.80% 13.26% 9.02% 5.71% -
ROE 9.54% 15.45% 5.23% 9.72% 14.49% 10.60% 8.25% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 65.96 82.76 59.71 57.91 73.07 65.36 106.37 -7.65%
EPS 7.20 10.10 3.20 6.30 9.70 5.90 5.90 3.37%
DPS 5.80 8.25 2.90 6.00 8.50 5.10 9.00 -7.05%
NAPS 0.74 0.65 0.62 0.64 0.66 0.55 0.71 0.69%
Adjusted Per Share Value based on latest NOSH - 429,009
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 62.77 71.52 51.66 50.25 60.85 53.18 70.79 -1.98%
EPS 6.72 8.68 2.81 5.40 7.96 4.74 3.90 9.48%
DPS 5.52 7.13 2.51 5.21 7.08 4.15 5.99 -1.35%
NAPS 0.7042 0.5617 0.5364 0.5553 0.5496 0.4474 0.4725 6.87%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.74 2.08 1.33 1.97 2.40 1.38 1.88 -
P/RPS 2.64 2.51 2.23 3.40 3.28 2.11 1.77 6.88%
P/EPS 24.65 20.72 41.02 31.67 25.09 23.67 32.09 -4.29%
EY 4.06 4.83 2.44 3.16 3.99 4.22 3.12 4.48%
DY 3.33 3.97 2.18 3.05 3.54 3.70 4.79 -5.87%
P/NAPS 2.35 3.20 2.15 3.08 3.64 2.51 2.65 -1.98%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 22/02/23 25/02/22 25/02/21 27/02/20 26/02/19 27/02/18 -
Price 1.70 2.05 1.35 1.76 2.30 1.42 1.67 -
P/RPS 2.58 2.48 2.26 3.04 3.15 2.17 1.57 8.62%
P/EPS 24.09 20.42 41.64 28.29 24.05 24.36 28.50 -2.76%
EY 4.15 4.90 2.40 3.53 4.16 4.11 3.51 2.82%
DY 3.41 4.02 2.15 3.41 3.70 3.59 5.39 -7.34%
P/NAPS 2.30 3.15 2.18 2.75 3.48 2.58 2.35 -0.35%

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