[PWROOT] YoY TTM Result on 31-Mar-2022 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 69.01%
YoY- -6.77%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 419,271 460,310 347,910 309,222 386,099 338,012 424,577 -0.20%
PBT 48,049 71,060 31,994 34,646 62,783 37,078 10,642 28.53%
Tax -5,741 -11,015 -5,676 -6,563 -11,116 -8,947 -579 46.52%
NP 42,308 60,045 26,318 28,083 51,667 28,131 10,063 27.01%
-
NP to SH 41,559 59,353 26,200 28,102 51,376 28,008 9,436 28.00%
-
Tax Rate 11.95% 15.50% 17.74% 18.94% 17.71% 24.13% 5.44% -
Total Cost 376,963 400,265 321,592 281,139 334,432 309,881 414,514 -1.56%
-
Net Worth 349,524 288,369 267,953 266,221 253,242 213,491 213,488 8.55%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 32,560 49,298 22,736 27,078 50,273 30,402 30,329 1.18%
Div Payout % 78.35% 83.06% 86.78% 96.36% 97.85% 108.55% 321.43% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 349,524 288,369 267,953 266,221 253,242 213,491 213,488 8.55%
NOSH 485,944 448,003 429,478 424,133 410,567 402,348 330,221 6.64%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 10.09% 13.04% 7.56% 9.08% 13.38% 8.32% 2.37% -
ROE 11.89% 20.58% 9.78% 10.56% 20.29% 13.12% 4.42% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 86.37 108.54 83.10 73.18 94.53 85.50 131.26 -6.73%
EPS 8.56 14.00 6.26 6.65 12.58 7.08 2.92 19.61%
DPS 6.71 11.75 5.40 6.41 12.31 7.69 9.38 -5.42%
NAPS 0.72 0.68 0.64 0.63 0.62 0.54 0.66 1.45%
Adjusted Per Share Value based on latest NOSH - 429,478
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 86.28 94.72 71.59 63.63 79.45 69.56 87.37 -0.20%
EPS 8.55 12.21 5.39 5.78 10.57 5.76 1.94 28.01%
DPS 6.70 10.14 4.68 5.57 10.35 6.26 6.24 1.19%
NAPS 0.7193 0.5934 0.5514 0.5478 0.5211 0.4393 0.4393 8.55%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.65 2.12 1.36 1.72 1.90 1.27 1.41 -
P/RPS 1.91 1.95 1.64 2.35 2.01 1.49 1.07 10.12%
P/EPS 19.27 15.15 21.73 25.86 15.11 17.93 48.33 -14.19%
EY 5.19 6.60 4.60 3.87 6.62 5.58 2.07 16.53%
DY 4.06 5.54 3.97 3.73 6.48 6.06 6.65 -7.88%
P/NAPS 2.29 3.12 2.13 2.73 3.06 2.35 2.14 1.13%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 25/05/23 31/05/22 28/05/21 28/05/20 28/05/19 25/05/18 -
Price 1.77 2.05 1.53 1.69 2.24 1.34 1.51 -
P/RPS 2.05 1.89 1.84 2.31 2.37 1.57 1.15 10.10%
P/EPS 20.68 14.65 24.45 25.41 17.81 18.92 51.76 -14.16%
EY 4.84 6.83 4.09 3.94 5.62 5.29 1.93 16.54%
DY 3.79 5.73 3.53 3.79 5.49 5.74 6.21 -7.89%
P/NAPS 2.46 3.01 2.39 2.68 3.61 2.48 2.29 1.19%

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