[PWROOT] YoY TTM 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- 0.04%

YoY- 50.48%

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
TTM Result
Revenue	460,641	385,313	299,984	375,788	342,994	404,597	403,817	2.21%
YoY %	19.55%	28.44%	-20.17%	9.56%	-15.23%	0.19%	-	-
Horiz. %	114.07%	95.42%	74.29%	93.06%	84.94%	100.19%	100.00%	-
PBT	71,286	47,218	24,282	62,972	39,666	18,284	46,466	7.39%
YoY %	50.97%	94.46%	-61.44%	58.76%	116.94%	-60.65%	-	-
Horiz. %	153.42%	101.62%	52.26%	135.52%	85.37%	39.35%	100.00%	-
Tax	-11,086	-7,614	-4,894	-12,871	-8,491	-2,048	-6,497	9.30%
YoY %	-45.60%	-55.58%	61.98%	-51.58%	-314.60%	68.48%	-	-
Horiz. %	170.63%	117.19%	75.33%	198.11%	130.69%	31.52%	100.00%	-
NP	60,200	39,604	19,388	50,101	31,175	16,236	39,969	7.06%
YoY %	52.00%	104.27%	-61.30%	60.71%	92.01%	-59.38%	-	-
Horiz. %	150.62%	99.09%	48.51%	125.35%	78.00%	40.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,375	39,456	19,378	49,930	31,046	15,754	36,944	8.22%
YoY %	50.48%	103.61%	-61.19%	60.83%	97.07%	-57.36%	-	-
Horiz. %	160.72%	106.80%	52.45%	135.15%	84.04%	42.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.55%	16.13%	20.15%	20.44%	21.41%	11.20%	13.98%	-
YoY %	-3.60%	-19.95%	-1.42%	-4.53%	91.16%	-19.89%	-	-
Horiz. %	111.23%	115.38%	144.13%	146.21%	153.15%	80.11%	100.00%	-
Total Cost	400,441	345,709	280,596	325,687	311,819	388,361	363,848	1.60%
YoY %	15.83%	23.21%	-13.84%	4.45%	-19.71%	6.74%	-	-
Horiz. %	110.06%	95.01%	77.12%	89.51%	85.70%	106.74%	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	47,765	33,140	18,936	52,642	32,790	23,288	40,578	2.75%
YoY %	44.13%	75.01%	-64.03%	60.54%	40.80%	-42.61%	-	-
Horiz. %	117.71%	81.67%	46.67%	129.73%	80.81%	57.39%	100.00%	-
Div Payout %	80.45%	83.99%	97.72%	105.43%	105.62%	147.83%	109.84%	-
YoY %	-4.21%	-14.05%	-7.31%	-0.18%	-28.55%	34.59%	-	-
Horiz. %	73.24%	76.47%	88.97%	95.99%	96.16%	134.59%	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	13.07%	10.28%	6.46%	13.33%	9.09%	4.01%	9.90%	-
YoY %	27.14%	59.13%	-51.54%	46.64%	126.68%	-59.49%	-	-
Horiz. %	132.02%	103.84%	65.25%	134.65%	91.82%	40.51%	100.00%	-
ROE	18.26%	15.01%	7.27%	19.63%	13.57%	7.38%	15.30%	-
YoY %	21.65%	106.46%	-62.96%	44.66%	83.88%	-51.76%	-	-
Horiz. %	119.35%	98.10%	47.52%	128.30%	88.69%	48.24%	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	104.81	92.33	70.88	91.58	86.95	125.03	128.79	-3.37%
YoY %	13.52%	30.26%	-22.60%	5.32%	-30.46%	-2.92%	-	-
Horiz. %	81.38%	71.69%	55.04%	71.11%	67.51%	97.08%	100.00%	-
EPS	13.51	9.45	4.58	12.17	7.87	4.87	11.78	2.30%
YoY %	42.96%	106.33%	-62.37%	54.64%	61.60%	-58.66%	-	-
Horiz. %	114.69%	80.22%	38.88%	103.31%	66.81%	41.34%	100.00%	-
DPS	10.87	7.94	4.50	12.83	8.30	7.20	12.94	-2.86%
YoY %	36.90%	76.44%	-64.93%	54.58%	15.28%	-44.36%	-	-
Horiz. %	84.00%	61.36%	34.78%	99.15%	64.14%	55.64%	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	94.79	79.29	61.73	77.33	70.58	83.26	83.10	2.21%
YoY %	19.55%	28.45%	-20.17%	9.56%	-15.23%	0.19%	-	-
Horiz. %	114.07%	95.42%	74.28%	93.06%	84.93%	100.19%	100.00%	-
EPS	12.22	8.12	3.99	10.27	6.39	3.24	7.60	8.23%
YoY %	50.49%	103.51%	-61.15%	60.72%	97.22%	-57.37%	-	-
Horiz. %	160.79%	106.84%	52.50%	135.13%	84.08%	42.63%	100.00%	-
DPS	9.83	6.82	3.90	10.83	6.75	4.79	8.35	2.75%
YoY %	44.13%	74.87%	-63.99%	60.44%	40.92%	-42.63%	-	-
Horiz. %	117.72%	81.68%	46.71%	129.70%	80.84%	57.37%	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	1.97	1.81	1.86	2.46	1.76	1.42	1.86	0.96%
YoY %	8.84%	-2.69%	-24.39%	39.77%	23.94%	-23.66%	-	-
Horiz. %	105.91%	97.31%	100.00%	132.26%	94.62%	76.34%	100.00%	-
P/EPS	15.32	17.66	28.83	18.49	19.44	36.36	20.28	-4.56%
YoY %	-13.25%	-38.74%	55.92%	-4.89%	-46.53%	79.29%	-	-
Horiz. %	75.54%	87.08%	142.16%	91.17%	95.86%	179.29%	100.00%	-
EY	6.53	5.66	3.47	5.41	5.14	2.75	4.93	4.79%
YoY %	15.37%	63.11%	-35.86%	5.25%	86.91%	-44.22%	-	-
Horiz. %	132.45%	114.81%	70.39%	109.74%	104.26%	55.78%	100.00%	-
DY	5.25	4.76	3.41	5.70	5.42	4.07	5.41	-0.49%
YoY %	10.29%	39.59%	-40.18%	5.17%	33.17%	-24.77%	-	-
Horiz. %	97.04%	87.99%	63.03%	105.36%	100.18%	75.23%	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	2.04	2.04	1.90	2.40	2.25	1.23	1.59	4.23%
YoY %	0.00%	7.37%	-20.83%	6.67%	82.93%	-22.64%	-	-
Horiz. %	128.30%	128.30%	119.50%	150.94%	141.51%	77.36%	100.00%	-
P/EPS	15.84	19.89	29.48	18.08	24.90	31.63	17.40	-1.55%
YoY %	-20.36%	-32.53%	63.05%	-27.39%	-21.28%	81.78%	-	-
Horiz. %	91.03%	114.31%	169.43%	103.91%	143.10%	181.78%	100.00%	-
EY	6.31	5.03	3.39	5.53	4.02	3.16	5.75	1.56%
YoY %	25.45%	48.38%	-38.70%	37.56%	27.22%	-45.04%	-	-
Horiz. %	109.74%	87.48%	58.96%	96.17%	69.91%	54.96%	100.00%	-
DY	5.08	4.22	3.33	5.83	4.23	4.68	6.31	-3.54%
YoY %	20.38%	26.73%	-42.88%	37.83%	-9.62%	-25.83%	-	-
Horiz. %	80.51%	66.88%	52.77%	92.39%	67.04%	74.17%	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

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 10:00:00

EMA 5

Hourly

BUY

2024-06-26 09:30:00

EMA 5

10 Mins

BUY

2024-06-26 09:25:00

EMA 5

5 Mins

BUY

2024-06-26 09:20:00

ADX

10 Mins

BUY

2024-06-26 09:20:00

ADX

5 Mins

BUY

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.19

-0.005

307,035,600

HSI-HU8

0.075

0.00

266,074,000

INGENIEU

0.065

0.00

227,134,100

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.115

-0.005

152,396,000

AHB-WC

0.07

+0.005

99,978,500

JCY

0.725

+0.03

77,502,600

MYEG

1.01

-0.03

59,769,500

SBH

0.32

+0.035

58,369,100

SNS

0.76

+0.04

54,508,700

More active Stocks

CHGP

2.64

+0.35

671,500

MPI

38.86

+0.26

130,300

HLFG

17.40

+0.20

186,800

PANAMY

20.20

+0.20

9,200

VSTECS

4.19

+0.19

2,466,500

MBMR

5.38

+0.18

670,100

AJI

15.38

+0.18

123,100

UTDPLT

24.10

+0.16

126,900

ECOWLD-C26

0.16

+0.15

22,100

GREATEC

5.13

+0.14

692,000

More gainer Stocks

NESTLE

121.30

-1.20

65,700

KLK

20.72

-0.26

894,000

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

KESM

6.99

-0.19

146,200

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

AEON-C31

0.045

-0.105

4,031,200

PPB

14.32

-0.10

382,400

AEONCR

7.46

-0.10

366,300

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