[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

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

303

HLIND

HONG LEONG INDUSTRIES BHD

289

MPI

MALAYSIAN PACIFIC INDUSTRIES

283

JCY

JCY INTERNATIONAL BERHAD

182

PBBANK

PUBLIC BANK BHD

129

INARI

INARI AMERTRON BERHAD

103

YTLPOWR

YTL POWER INTERNATIONAL BHD

102

GENM

GENTING MALAYSIA BERHAD

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