[PWROOT] QoQ Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -74.07%
YoY- -69.99%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 424,577 458,661 457,760 436,904 399,301 410,274 408,782 2.56%
PBT 10,642 27,680 28,100 12,648 54,761 54,781 51,402 -65.03%
Tax -579 -1,481 -1,950 -296 -7,544 -5,456 -4,438 -74.30%
NP 10,063 26,198 26,150 12,352 47,217 49,325 46,964 -64.22%
-
NP to SH 9,436 25,265 25,066 11,288 43,526 45,556 43,272 -63.80%
-
Tax Rate 5.44% 5.35% 6.94% 2.34% 13.78% 9.96% 8.63% -
Total Cost 414,514 432,462 431,610 424,552 352,084 360,949 361,818 9.49%
-
Net Worth 213,488 229,621 236,083 241,437 232,956 233,120 237,395 -6.83%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 30,729 38,809 42,042 50,168 35,249 30,673 30,050 1.50%
Div Payout % 325.66% 153.61% 167.73% 444.44% 80.99% 67.33% 69.44% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 213,488 229,621 236,083 241,437 232,956 233,120 237,395 -6.83%
NOSH 330,221 330,148 330,108 313,555 306,521 329,291 300,500 6.49%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.37% 5.71% 5.71% 2.83% 11.82% 12.02% 11.49% -
ROE 4.42% 11.00% 10.62% 4.68% 18.68% 19.54% 18.23% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 131.26 141.82 141.55 139.34 130.27 133.75 136.03 -2.35%
EPS 2.90 7.87 7.80 3.60 14.20 15.07 14.40 -65.67%
DPS 9.50 12.00 13.00 16.00 11.50 10.00 10.00 -3.36%
NAPS 0.66 0.71 0.73 0.77 0.76 0.76 0.79 -11.30%
Adjusted Per Share Value based on latest NOSH - 313,555
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 87.37 94.39 94.20 89.91 82.17 84.43 84.12 2.56%
EPS 1.94 5.20 5.16 2.32 8.96 9.37 8.90 -63.81%
DPS 6.32 7.99 8.65 10.32 7.25 6.31 6.18 1.50%
NAPS 0.4393 0.4725 0.4858 0.4968 0.4794 0.4797 0.4885 -6.83%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.41 1.88 2.08 2.39 2.33 2.05 2.06 -
P/RPS 1.07 1.33 1.47 1.72 1.79 1.53 1.51 -20.53%
P/EPS 48.33 24.07 26.84 66.39 16.41 13.80 14.31 125.27%
EY 2.07 4.16 3.73 1.51 6.09 7.24 6.99 -55.60%
DY 6.74 6.38 6.25 6.69 4.94 4.88 4.85 24.55%
P/NAPS 2.14 2.65 2.85 3.10 3.07 2.70 2.61 -12.40%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 27/02/18 28/11/17 29/08/17 30/05/17 24/02/17 29/11/16 -
Price 1.51 1.67 2.01 2.05 2.57 2.20 2.10 -
P/RPS 1.15 1.18 1.42 1.47 1.97 1.64 1.54 -17.70%
P/EPS 51.76 21.38 25.93 56.94 18.10 14.81 14.58 132.89%
EY 1.93 4.68 3.86 1.76 5.53 6.75 6.86 -57.09%
DY 6.29 7.19 6.47 7.80 4.47 4.55 4.76 20.43%
P/NAPS 2.29 2.35 2.75 2.66 3.38 2.89 2.66 -9.51%

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