[PWROOT] QoQ Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 106,675 128,789 112,082 96,853 95,546 80,832 74,679 26.75% QoQ % -17.17% 14.91% 15.72% 1.37% 18.20% 8.24% - Horiz. % 142.84% 172.46% 150.09% 129.69% 127.94% 108.24% 100.00%
PBT 12,340 19,834 18,441 14,201 7,626 6,950 3,217 144.44% QoQ % -37.78% 7.55% 29.86% 86.22% 9.73% 116.04% - Horiz. % 383.59% 616.54% 573.24% 441.44% 237.05% 216.04% 100.00%
Tax -1,028 -4,013 -3,111 -1,587 -1,608 -1,308 -1,173 -8.40% QoQ % 74.38% -28.99% -96.03% 1.31% -22.94% -11.51% - Horiz. % 87.64% 342.11% 265.22% 135.29% 137.08% 111.51% 100.00%
NP 11,312 15,821 15,330 12,614 6,018 5,642 2,044 211.90% QoQ % -28.50% 3.20% 21.53% 109.60% 6.66% 176.03% - Horiz. % 553.42% 774.02% 750.00% 617.12% 294.42% 276.03% 100.00%
NP to SH 11,279 15,622 15,264 12,567 6,027 5,598 2,008 215.00% QoQ % -27.80% 2.35% 21.46% 108.51% 7.66% 178.78% - Horiz. % 561.70% 777.99% 760.16% 625.85% 300.15% 278.78% 100.00%
Tax Rate 8.33 % 20.23 % 16.87 % 11.18 % 21.09 % 18.82 % 36.46 % -62.53% QoQ % -58.82% 19.92% 50.89% -46.99% 12.06% -48.38% - Horiz. % 22.85% 55.49% 46.27% 30.66% 57.84% 51.62% 100.00%
Total Cost 95,363 112,968 96,752 84,239 89,528 75,190 72,635 19.84% QoQ % -15.58% 16.76% 14.85% -5.91% 19.07% 3.52% - Horiz. % 131.29% 155.53% 133.20% 115.98% 123.26% 103.52% 100.00%
Net Worth 272,968 266,383 262,924 267,953 260,683 268,185 266,622 1.58% QoQ % 2.47% 1.32% -1.88% 2.79% -2.80% 0.59% - Horiz. % 102.38% 99.91% 98.61% 100.50% 97.77% 100.59% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 9,448 12,486 12,520 10,466 5,045 5,108 2,116 170.43% QoQ % -24.33% -0.27% 19.62% 107.45% -1.23% 141.41% - Horiz. % 446.53% 590.09% 591.68% 494.64% 238.44% 241.41% 100.00%
Div Payout % 83.77 % 79.93 % 82.02 % 83.29 % 83.71 % 91.25 % 105.38 % -14.15% QoQ % 4.80% -2.55% -1.52% -0.50% -8.26% -13.41% - Horiz. % 79.49% 75.85% 77.83% 79.04% 79.44% 86.59% 100.00%
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 272,968 266,383 262,924 267,953 260,683 268,185 266,622 1.58% QoQ % 2.47% 1.32% -1.88% 2.79% -2.80% 0.59% - Horiz. % 102.38% 99.91% 98.61% 100.50% 97.77% 100.59% 100.00%
NOSH 419,952 416,224 417,341 418,677 420,457 425,692 423,211 -0.51% QoQ % 0.90% -0.27% -0.32% -0.42% -1.23% 0.59% - Horiz. % 99.23% 98.35% 98.61% 98.93% 99.35% 100.59% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.60 % 12.28 % 13.68 % 13.02 % 6.30 % 6.98 % 2.74 % 145.83% QoQ % -13.68% -10.23% 5.07% 106.67% -9.74% 154.74% - Horiz. % 386.86% 448.18% 499.27% 475.18% 229.93% 254.74% 100.00%
ROE 4.13 % 5.86 % 5.81 % 4.69 % 2.31 % 2.09 % 0.75 % 210.87% QoQ % -29.52% 0.86% 23.88% 103.03% 10.53% 178.67% - Horiz. % 550.67% 781.33% 774.67% 625.33% 308.00% 278.67% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 25.40 30.94 26.86 23.13 22.72 18.99 17.65 27.38% QoQ % -17.91% 15.19% 16.13% 1.80% 19.64% 7.59% - Horiz. % 143.91% 175.30% 152.18% 131.05% 128.73% 107.59% 100.00%
EPS 2.70 3.70 3.70 3.00 1.40 1.30 0.50 206.85% QoQ % -27.03% 0.00% 23.33% 114.29% 7.69% 160.00% - Horiz. % 540.00% 740.00% 740.00% 600.00% 280.00% 260.00% 100.00%
DPS 2.25 3.00 3.00 2.50 1.20 1.20 0.50 171.82% QoQ % -25.00% 0.00% 20.00% 108.33% 0.00% 140.00% - Horiz. % 450.00% 600.00% 600.00% 500.00% 240.00% 240.00% 100.00%
NAPS 0.6500 0.6400 0.6300 0.6400 0.6200 0.6300 0.6300 2.10% QoQ % 1.56% 1.59% -1.56% 3.23% -1.59% 0.00% - Horiz. % 103.17% 101.59% 100.00% 101.59% 98.41% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 485,944 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 21.95 26.50 23.06 19.93 19.66 16.63 15.37 26.73% QoQ % -17.17% 14.92% 15.70% 1.37% 18.22% 8.20% - Horiz. % 142.81% 172.41% 150.03% 129.67% 127.91% 108.20% 100.00%
EPS 2.32 3.21 3.14 2.59 1.24 1.15 0.41 216.54% QoQ % -27.73% 2.23% 21.24% 108.87% 7.83% 180.49% - Horiz. % 565.85% 782.93% 765.85% 631.71% 302.44% 280.49% 100.00%
DPS 1.94 2.57 2.58 2.15 1.04 1.05 0.44 168.16% QoQ % -24.51% -0.39% 20.00% 106.73% -0.95% 138.64% - Horiz. % 440.91% 584.09% 586.36% 488.64% 236.36% 238.64% 100.00%
NAPS 0.5617 0.5482 0.5411 0.5514 0.5364 0.5519 0.5487 1.57% QoQ % 2.46% 1.31% -1.87% 2.80% -2.81% 0.58% - Horiz. % 102.37% 99.91% 98.61% 100.49% 97.76% 100.58% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.0800 1.8900 1.6700 1.3600 1.3300 1.3400 1.3200 -
P/RPS 8.19 6.11 6.22 5.88 5.85 7.06 7.48 6.21% QoQ % 34.04% -1.77% 5.78% 0.51% -17.14% -5.61% - Horiz. % 109.49% 81.68% 83.16% 78.61% 78.21% 94.39% 100.00%
P/EPS 77.44 50.36 45.66 45.31 92.78 101.90 278.21 -57.27% QoQ % 53.77% 10.29% 0.77% -51.16% -8.95% -63.37% - Horiz. % 27.84% 18.10% 16.41% 16.29% 33.35% 36.63% 100.00%
EY 1.29 1.99 2.19 2.21 1.08 0.98 0.36 133.62% QoQ % -35.18% -9.13% -0.90% 104.63% 10.20% 172.22% - Horiz. % 358.33% 552.78% 608.33% 613.89% 300.00% 272.22% 100.00%
DY 1.08 1.59 1.80 1.84 0.90 0.90 0.38 100.26% QoQ % -32.08% -11.67% -2.17% 104.44% 0.00% 136.84% - Horiz. % 284.21% 418.42% 473.68% 484.21% 236.84% 236.84% 100.00%
P/NAPS 3.20 2.95 2.65 2.13 2.15 2.13 2.10 32.32% QoQ % 8.47% 11.32% 24.41% -0.93% 0.94% 1.43% - Horiz. % 152.38% 140.48% 126.19% 101.43% 102.38% 101.43% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 22/11/22 29/08/22 31/05/22 - 23/11/21 27/08/21 -
Price 2.0500 2.2700 1.8800 1.5300 1.3500 1.3800 1.3500 -
P/RPS 8.07 7.34 7.00 6.61 5.94 7.27 7.65 3.62% QoQ % 9.95% 4.86% 5.90% 11.28% -18.29% -4.97% - Horiz. % 105.49% 95.95% 91.50% 86.41% 77.65% 95.03% 100.00%
P/EPS 76.33 60.48 51.40 50.97 94.18 104.94 284.53 -58.30% QoQ % 26.21% 17.67% 0.84% -45.88% -10.25% -63.12% - Horiz. % 26.83% 21.26% 18.06% 17.91% 33.10% 36.88% 100.00%
EY 1.31 1.65 1.95 1.96 1.06 0.95 0.35 140.49% QoQ % -20.61% -15.38% -0.51% 84.91% 11.58% 171.43% - Horiz. % 374.29% 471.43% 557.14% 560.00% 302.86% 271.43% 100.00%
DY 1.10 1.32 1.60 1.63 0.89 0.87 0.37 106.35% QoQ % -16.67% -17.50% -1.84% 83.15% 2.30% 135.14% - Horiz. % 297.30% 356.76% 432.43% 440.54% 240.54% 235.14% 100.00%
P/NAPS 3.15 3.55 2.98 2.39 2.18 2.19 2.14 29.31% QoQ % -11.27% 19.13% 24.69% 9.63% -0.46% 2.34% - Horiz. % 147.20% 165.89% 139.25% 111.68% 101.87% 102.34% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Power Root Berhad - Quarterly Report -Q4-FY 2022.pdf 
