PWROOT | POWER ROOT BERHAD
1.43 (0.0%)
T-O (am): 0.000 (08:59:00)
Last updated: 15:24
PWROOT Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
PWROOT Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Aug 24 | Q1 Jun 24 | 1 | 31 Mar 25 | 106.20 | 9.12 | 7.30 | 6.9% | 1.20 | 1.60 | 7.0% | 5.5% | 18.2% | 52.3% | ||||||||
| 23 May 24 | Q4 Mar 24 | 4 | 31 Mar 24 | 114.25 | 11.82 | 8.92 | 7.8% | 1.30 | 1.80 | 23.0% | 1.3% | 27.4% | 48.1% | ||||||||
| 27 Feb 24 | Q3 Dec 23 | 3 | 31 Mar 24 | 92.91 | 5.23 | 7.00 | 7.5% | 1.30 | 1.50 | 6.8% | 12.9% | 32.3% | 37.9% | ||||||||
| 22 Nov 23 | Q2 Sep 23 | 2 | 31 Mar 24 | 99.70 | 12.33 | 10.35 | 10.4% | 2.00 | 2.20 | 11.3% | 22.6% | 32.3% | 33.8% | ||||||||
| 28 Aug 23 | Q1 Jun 23 | 1 | 31 Mar 24 | 112.41 | 18.67 | 15.29 | 13.6% | 2.50 | 3.50 | 0.3% | 0.3% | 11.1% | 0.1% | ||||||||
| 25 May 23 | Q4 Mar 23 | 4 | 31 Mar 23 | 112.76 | 20.45 | 17.19 | 15.2% | 3.50 | 4.10 | 5.7% | 16.4% | 52.4% | 36.8% | ||||||||
| 22 Feb 23 | Q3 Dec 22 | 3 | 31 Mar 23 | 106.67 | 12.34 | 11.28 | 10.6% | 2.25 | 2.70 | 17.2% | 11.7% | 27.8% | 87.1% | ||||||||
| 22 Nov 22 | Q2 Sep 22 | 2 | 31 Mar 23 | 128.79 | 19.83 | 15.62 | 12.1% | 3.00 | 3.70 | 14.9% | 59.3% | 2.4% | 179.1% | ||||||||
| 29 Aug 22 | Q1 Jun 22 | 1 | 31 Mar 23 | 112.08 | 18.44 | 15.26 | 13.6% | 3.00 | 3.70 | 15.7% | 50.1% | 21.5% | 660.2% | ||||||||
| 31 May 22 | Q4 Mar 22 | 4 | 31 Mar 22 | 96.85 | 14.20 | 12.57 | 13.0% | 2.50 | 3.00 | 1.4% | 49.0% | 108.5% | 572.4% | ||||||||
| 25 Feb 22 | Q3 Dec 21 | 3 | 31 Mar 22 | 95.55 | 7.63 | 6.03 | 6.3% | 1.20 | 1.40 | 18.2% | 18.5% | 7.7% | 14.5% | ||||||||
| 23 Nov 21 | Q2 Sep 21 | 2 | 31 Mar 22 | 80.83 | 6.95 | 5.60 | 6.9% | 1.20 | 1.30 | 8.2% | 1.4% | 178.8% | 33.8% | ||||||||
| 27 Aug 21 | Q1 Jun 21 | 1 | 31 Mar 22 | 74.68 | 3.22 | 2.01 | 2.7% | 0.50 | 0.50 | 14.8% | 11.0% | 7.4% | 81.3% | ||||||||
| 28 May 21 | Q4 Mar 21 | 4 | 31 Mar 21 | 65.03 | 1.17 | 1.87 | 2.9% | 0.50 | 0.40 | 19.3% | 28.1% | 73.5% | 85.2% | ||||||||
| 25 Feb 21 | Q3 Dec 20 | 3 | 31 Mar 21 | 80.60 | 8.17 | 7.05 | 8.7% | 1.50 | 1.70 | 1.2% | 20.5% | 16.6% | 46.1% | ||||||||
| 26 Nov 20 | Q2 Sep 20 | 2 | 31 Mar 21 | 79.68 | 11.73 | 8.45 | 10.6% | 2.00 | 2.00 | 5.0% | 20.4% | 21.2% | 37.1% | ||||||||
| 26 Aug 20 | Q1 Jun 20 | 1 | 31 Mar 21 | 83.92 | 13.58 | 10.73 | 12.8% | 2.50 | 2.60 | 7.2% | 10.9% | 15.3% | 11.9% | ||||||||
| 28 May 20 | Q4 Mar 20 | 4 | 31 Mar 20 | 90.40 | 16.68 | 12.67 | 14.0% | 4.00 | 3.10 | 10.8% | 13.6% | 3.1% | 155.5% | ||||||||
| 27 Feb 20 | Q3 Dec 19 | 3 | 31 Mar 20 | 101.37 | 16.49 | 13.08 | 12.9% | 3.50 | 3.20 | 1.3% | 23.8% | 2.6% | 87.5% | ||||||||
| 25 Nov 19 | Q2 Sep 19 | 2 | 31 Mar 20 | 100.09 | 16.21 | 13.44 | 13.4% | 3.00 | 3.40 | 6.2% | 14.7% | 10.4% | 93.9% | ||||||||
| 27 Aug 19 | Q1 Jun 19 | 1 | 31 Mar 20 | 94.23 | 13.39 | 12.18 | 12.9% | 2.00 | 3.10 | 18.4% | 5.6% | 145.5% | 33.2% | ||||||||
| 28 May 19 | Q4 Mar 19 | 4 | 31 Mar 19 | 79.60 | 9.15 | 4.96 | 6.2% | 2.90 | 1.30 | 2.8% | 1.2% | 28.9% | 152.2% | ||||||||
| 26 Feb 19 | Q3 Dec 18 | 3 | 31 Mar 19 | 81.87 | 8.21 | 6.98 | 8.5% | 1.70 | 1.80 | 6.2% | 28.9% | 0.7% | 8.7% | ||||||||
| 27 Nov 18 | Q2 Sep 18 | 2 | 31 Mar 19 | 87.29 | 8.92 | 6.93 | 7.9% | 1.70 | 1.80 | 2.2% | 27.1% | 24.2% | 28.6% | ||||||||
| 28 Aug 18 | Q1 Jun 18 | 1 | 31 Mar 19 | 89.25 | 10.80 | 9.14 | 10.2% | 1.70 | 2.80 | 10.8% | 18.3% | 196.1% | 223.9% | ||||||||
| 25 May 18 | Q4 Mar 18 | 4 | 31 Mar 18 | 80.58 | -10.12 | -9.51 | -11.8% | 0.50 | -3.00 | 30.0% | 12.4% | 248.3% | 201.7% | ||||||||
| 27 Feb 18 | Q3 Dec 17 | 3 | 31 Mar 18 | 115.12 | 6.71 | 6.42 | 5.6% | 2.50 | 2.00 | 3.8% | 11.4% | 33.9% | 48.8% | ||||||||
| 28 Nov 17 | Q2 Sep 17 | 2 | 31 Mar 18 | 119.65 | 10.89 | 9.71 | 8.1% | 2.50 | 3.00 | 9.6% | 20.5% | 244.1% | 20.6% | ||||||||
| 29 Aug 17 | Q1 Jun 17 | 1 | 31 Mar 18 | 109.23 | 3.16 | 2.82 | 2.6% | 4.00 | 0.90 | 18.8% | 4.0% | 69.8% | 70.0% | ||||||||
| 30 May 17 | Q4 Mar 17 | 4 | 31 Mar 17 | 91.96 | 13.67 | 9.36 | 10.2% | 4.00 | 2.90 | 11.0% | 3.3% | 25.3% | 58.4% | ||||||||
| 24 Feb 17 | Q3 Dec 16 | 3 | 31 Mar 17 | 103.31 | 15.38 | 12.53 | 12.1% | 2.50 | 4.10 | 4.0% | 20.3% | 2.4% | 43.8% | ||||||||
| 29 Nov 16 | Q2 Sep 16 | 2 | 31 Mar 17 | 99.32 | 14.24 | 12.23 | 12.3% | 2.50 | 4.10 | 5.5% | 18.2% | 30.1% | 13.6% | ||||||||
| 30 Aug 16 | Q1 Jun 16 | 1 | 31 Mar 17 | 105.08 | 11.46 | 9.40 | 8.9% | 2.50 | 3.10 | 18.0% | 3.5% | 59.1% | 35.9% | ||||||||
| 26 May 16 | Q4 Mar 16 | 4 | 31 Mar 16 | 89.03 | 4.85 | 5.91 | 6.6% | 3.00 | 2.00 | 3.7% | 11.4% | 32.2% | 69.2% | ||||||||
| 24 Feb 16 | Q3 Dec 15 | 3 | 31 Mar 16 | 85.86 | 4.63 | 8.71 | 10.2% | 2.00 | 2.90 | 2.2% | 9.1% | 38.4% | 9.1% | ||||||||
| 25 Nov 15 | Q2 Sep 15 | 2 | 31 Mar 16 | 84.01 | 15.18 | 14.15 | 16.8% | 3.00 | 4.70 | 22.9% | 16.5% | 3.6% | 185.9% | ||||||||
| 25 Aug 15 | Q1 Jun 15 | 1 | 31 Mar 16 | 108.90 | 19.73 | 14.68 | 13.5% | 3.00 | 4.90 | 8.4% | 24.1% | 23.6% | 57.3% | ||||||||
| 26 May 15 | Q4 Mar 15 | 4 | 31 Mar 15 | 100.44 | 21.98 | 19.21 | 19.1% | 4.50 | 6.40 | 6.3% | 39.3% | 100.3% | 81.6% | ||||||||
| 27 Feb 15 | 31/12/14 | 3 | 31/03/15 | 94.45 | 11.57 | 9.59 | 10.2% | 2.00 | 3.20 | 6.1% | 24.4% | 93.8% | 10.6% |
PWROOT Historical Dividends
PWROOT Financial Ratios
| EPS | 6.91 sen |
| Trailing PE (Sector Median: 14.2) | 20.7 |
| PEG | 20.7 |
| Altman Z | 1.6 |
| Beaver | 0.297 |
| Current Ratio | 2.7 |
| Debt-Equity (DE) Ratio | 0.46 |
| FCF Yield | 0.37 % |
| Revenue QoQ | -7.04 % |
| Revenue YoY | -5.52% |
| Profit QoQ | -18.22 % |
| Profit YoY | -52.26 % |
| Profit Margin (Sector Median: 4.8) | 8.13 % |
| ROE (ROIC: 10.98) | 12.02 % |
| Dividend Per Share (DPS) | 5.8 sen |
| Dividend Yield (DY) | 4.06 % |
PWROOT Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 14.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.8) | |
| ROE (ROIC: 10.98) | |
| Altman Z |
PWROOT Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 4 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.75 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 7.3 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 103.14 |
| Expected Revenue (M) | 1134.64 |
| Expected Growth (%) | 23.0 |
PWROOT Directors Share Purchases (Beta)
MR ONG KHENG SWEE added 20000.0 units announced on 11 Dec 2023 at ~RM1.78
MR WONG TAK KEONG added 10000.0 units announced on 15 Jun 2023 at ~RM2.13
MR SEE THUAN PO added 157400.0 units announced on 31 May 2023 at ~RM2.0
DATO' WONG FUEI BOON reduced 1000000.0 units announced on 29 May 2023 at ~RM2.08
MR WONG TAK KEONG reduced 1000000.0 units announced on 29 May 2023 at ~RM2.08
DATO' HOW SAY SWEE added 100000.0 units announced on 10 Aug 2022 at ~RM1.61
DATO' HOW SAY SWEE added 50000.0 units announced on 09 Aug 2022 at ~RM1.69
DATO' HOW SAY SWEE added 100000.0 units announced on 08 Aug 2022 at ~RM1.7
DATO' HOW SAY SWEE added 50000.0 units announced on 03 Aug 2022 at ~RM1.74
DATO' HOW SAY SWEE added 174500.0 units announced on 27 Jul 2022 at ~RM1.72
DATO' WONG FUEI BOON added 26100.0 units announced on 27 Jul 2022 at ~RM1.72
DATO' HOW SAY SWEE added 200000.0 units announced on 15 Jul 2022 at ~RM1.71
DATO' WONG FUEI BOON added 300000.0 units announced on 06 Jul 2022 at ~RM1.68
MR WONG TAK KEONG added 57300.0 units announced on 28 Jun 2022 at ~RM1.66
MR WONG TAK KEONG added 289600.0 units announced on 27 Jun 2022 at ~RM1.67
MR WONG TAK KEONG reduced 140000.0 units announced on 23 Jun 2022 at ~RM1.62
MR SEE THUAN PO added 80000.0 units announced on 22 Jun 2022 at ~RM1.62
MR WONG TAK KEONG added 250000.0 units announced on 17 Jun 2022 at ~RM1.57
MR LOW JUN LEE reduced 4000400.0 units announced on 27 May 2022 at ~RM1.42
MR SEE THUAN PO added 120000.0 units announced on 20 Apr 2022 at ~RM1.39
MR SEE THUAN PO added 80000.0 units announced on 29 Mar 2022 at ~RM1.34
MR SEE THUAN PO added 100000.0 units announced on 18 Mar 2022 at ~RM1.3
MR WONG TAK KEONG added 50000.0 units announced on 17 Mar 2022 at ~RM1.3
MR ONG KHENG SWEE added 10000.0 units announced on 08 Jun 2021 at ~RM1.4
MR ONG KHENG SWEE added 10000.0 units announced on 07 Jan 2021 at ~RM1.85
DATO' HOW SAY SWEE added 67900.0 units announced on 21 Sep 2020 at ~RM2.12
PWROOT Summary
Market Cap: 694 M.
Market Cap Class: Middlers
Number of Shares: 485 M.
Adjusted Float: 74.6%.
Stock highly correlated with
P&O (96%)
MUDAJYA (95%)
BAT (94%)
ECA (94%)
Power Root Berhad is an investment holding company, through its subsidiaries, it is engaged in manufacturing and distributing beverage products in Malaysia and internationally. The company manufactures instant and tins products that include coffee, tea and energy drinks under Alicafe, Perl, Ah Huat, Power Root, Gingseng, Alitea, Oligo and Frenche Roast brands. The company was incorporated in 1999 and is based in Kuala Lumpur, Malaysia.
Sectors: Consumer Products, Food & Beverages, Consumer Products & Services
Code: 7237
Website: http://www.powerroot.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
PWROOT Top Shareholdings
Updated on 30-Jun-2023
| Shareholder | % | Value (M) |
|---|---|---|
| How Say Swee | 20.55% | 142.8 |
| Wong Fuei Boon | 15.06% | 104.65 |
| Wong Tak Keong | 9.85% | 68.42 |
| Low Chee Yen | 6.41% | 44.54 |
| KWAP | 5.45% | 37.87 |
| Pau Choon Mei | 3.53% | 24.53 |
| Tabung Haji | 3.43% | 23.84 |
| Aham Asset Management Berhad | 2.09% | 14.52 |
| Wong Boon Fong | 1.53% | 10.63 |
| See Seang Huat & Company Sdn Berhad | 1.51% | 10.49 |
| Low Jun Lee | 1.22% | 8.5 |
| Ling Shi Yng | 1.11% | 7.71 |
| Eastspring Investment Small-Cap Fund | 1.06% | 7.37 |
| See Thuan Po | 1.02% | 7.12 |
| Tokyo Marine Life Insurance Malaysia Berhad | 0.96% | 6.67 |
| Dato' How Say Swee | 0.81% | 5.63 |
| Dato' Wong Fuei Boon | 0.79% | 5.49 |
| Yayasan Guru Tun Hussein Onn | 0.73% | 5.07 |
| Pertubuhan Keselamatan Social | 0.7% | 4.86 |
| Norges Bank | 0.68% | 4.73 |
| PMB Shariah Aggresive Fund | 0.65% | 4.52 |
| Principal Islamic Small Cap Opportunities Fund | 0.58% | 4.03 |
| Ong Kheng Swee | 0.06% | 0.38 |