[PWROOT] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -1.8%
YoY- 101.86%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 420,300 367,531 371,706 385,830 435,604 383,236 377,057 7.51%
PBT 45,824 44,381 52,706 69,806 78,912 51,940 39,940 9.60%
Tax -4,484 832 -806 -10,078 -17,516 -5,411 -5,610 -13.88%
NP 41,340 45,213 51,900 59,728 61,396 46,529 34,329 13.20%
-
NP to SH 37,616 43,448 50,053 57,654 58,712 43,085 31,828 11.79%
-
Tax Rate 9.79% -1.87% 1.53% 14.44% 22.20% 10.42% 14.05% -
Total Cost 378,960 322,318 319,806 326,102 374,208 336,707 342,728 6.93%
-
Net Worth 236,616 232,124 232,390 240,720 227,658 228,983 226,623 2.92%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 30,335 32,735 31,779 35,662 35,946 30,129 22,158 23.31%
Div Payout % 80.65% 75.34% 63.49% 61.86% 61.22% 69.93% 69.62% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 236,616 232,124 232,390 240,720 227,658 228,983 226,623 2.92%
NOSH 303,354 297,595 297,936 297,185 299,551 301,293 302,164 0.26%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.84% 12.30% 13.96% 15.48% 14.09% 12.14% 9.10% -
ROE 15.90% 18.72% 21.54% 23.95% 25.79% 18.82% 14.04% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 138.55 123.50 124.76 129.83 145.42 127.20 124.79 7.22%
EPS 12.40 14.60 16.80 19.40 19.60 14.30 10.53 11.52%
DPS 10.00 11.00 10.67 12.00 12.00 10.00 7.33 23.03%
NAPS 0.78 0.78 0.78 0.81 0.76 0.76 0.75 2.65%
Adjusted Per Share Value based on latest NOSH - 301,042
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 86.49 75.63 76.49 79.40 89.64 78.86 77.59 7.51%
EPS 7.74 8.94 10.30 11.86 12.08 8.87 6.55 11.78%
DPS 6.24 6.74 6.54 7.34 7.40 6.20 4.56 23.28%
NAPS 0.4869 0.4777 0.4782 0.4954 0.4685 0.4712 0.4664 2.91%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.75 2.15 2.75 2.34 2.01 1.66 1.51 -
P/RPS 1.98 1.74 2.20 1.80 1.38 1.31 1.21 38.90%
P/EPS 22.18 14.73 16.37 12.06 10.26 11.61 14.34 33.77%
EY 4.51 6.79 6.11 8.29 9.75 8.61 6.98 -25.28%
DY 3.64 5.12 3.88 5.13 5.97 6.02 4.86 -17.54%
P/NAPS 3.53 2.76 3.53 2.89 2.64 2.18 2.01 45.61%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 26/05/16 24/02/16 25/11/15 25/08/15 26/05/15 27/02/15 -
Price 2.01 1.98 2.41 2.81 2.09 1.83 1.53 -
P/RPS 1.45 1.60 1.93 2.16 1.44 1.44 1.23 11.60%
P/EPS 16.21 13.56 14.35 14.48 10.66 12.80 14.53 7.57%
EY 6.17 7.37 6.97 6.90 9.38 7.81 6.88 -7.01%
DY 4.98 5.56 4.43 4.27 5.74 5.46 4.79 2.62%
P/NAPS 2.58 2.54 3.09 3.47 2.75 2.41 2.04 16.96%

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