[PWROOT] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 36.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 367,531 371,706 385,830 435,604 383,236 377,057 376,686 -1.62%
PBT 44,381 52,706 69,806 78,912 51,940 39,940 36,778 13.33%
Tax 832 -806 -10,078 -17,516 -5,411 -5,610 -7,212 -
NP 45,213 51,900 59,728 61,396 46,529 34,329 29,566 32.69%
-
NP to SH 43,448 50,053 57,654 58,712 43,085 31,828 28,562 32.23%
-
Tax Rate -1.87% 1.53% 14.44% 22.20% 10.42% 14.05% 19.61% -
Total Cost 322,318 319,806 326,102 374,208 336,707 342,728 347,120 -4.81%
-
Net Worth 232,124 232,390 240,720 227,658 228,983 226,623 221,811 3.07%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 32,735 31,779 35,662 35,946 30,129 22,158 21,269 33.26%
Div Payout % 75.34% 63.49% 61.86% 61.22% 69.93% 69.62% 74.47% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 232,124 232,390 240,720 227,658 228,983 226,623 221,811 3.07%
NOSH 297,595 297,936 297,185 299,551 301,293 302,164 303,851 -1.37%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 12.30% 13.96% 15.48% 14.09% 12.14% 9.10% 7.85% -
ROE 18.72% 21.54% 23.95% 25.79% 18.82% 14.04% 12.88% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 123.50 124.76 129.83 145.42 127.20 124.79 123.97 -0.25%
EPS 14.60 16.80 19.40 19.60 14.30 10.53 9.40 34.08%
DPS 11.00 10.67 12.00 12.00 10.00 7.33 7.00 35.12%
NAPS 0.78 0.78 0.81 0.76 0.76 0.75 0.73 4.51%
Adjusted Per Share Value based on latest NOSH - 299,551
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 75.63 76.49 79.40 89.64 78.86 77.59 77.52 -1.63%
EPS 8.94 10.30 11.86 12.08 8.87 6.55 5.88 32.18%
DPS 6.74 6.54 7.34 7.40 6.20 4.56 4.38 33.25%
NAPS 0.4777 0.4782 0.4954 0.4685 0.4712 0.4664 0.4565 3.06%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.15 2.75 2.34 2.01 1.66 1.51 1.87 -
P/RPS 1.74 2.20 1.80 1.38 1.31 1.21 0.00 -
P/EPS 14.73 16.37 12.06 10.26 11.61 14.34 0.00 -
EY 6.79 6.11 8.29 9.75 8.61 6.98 0.00 -
DY 5.12 3.88 5.13 5.97 6.02 4.86 0.00 -
P/NAPS 2.76 3.53 2.89 2.64 2.18 2.01 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 24/02/16 25/11/15 25/08/15 26/05/15 27/02/15 25/11/14 -
Price 1.98 2.41 2.81 2.09 1.83 1.53 1.62 -
P/RPS 1.60 1.93 2.16 1.44 1.44 1.23 0.00 -
P/EPS 13.56 14.35 14.48 10.66 12.80 14.53 0.00 -
EY 7.37 6.97 6.90 9.38 7.81 6.88 0.00 -
DY 5.56 4.43 4.27 5.74 5.46 4.79 0.00 -
P/NAPS 2.54 3.09 3.47 2.75 2.41 2.04 0.00 -

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
Post a Comment