[PWROOT] QoQ Annualized Quarter Result on 30-Sep-2016 [#2]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

29-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Sep-2016 [#2]

Profit Trend

QoQ- 15.04%

YoY- -24.95%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	436,904	399,301	410,274	408,782	420,300	367,531	371,706	11.38%
YoY %	9.42%	-2.67%	0.36%	-2.74%	14.36%	-1.12%	-	-
Horiz. %	117.54%	107.42%	110.38%	109.97%	113.07%	98.88%	100.00%	-
PBT	12,648	54,761	54,781	51,402	45,824	44,381	52,706	-61.41%
YoY %	-76.90%	-0.04%	6.57%	12.17%	3.25%	-15.80%	-	-
Horiz. %	24.00%	103.90%	103.94%	97.53%	86.94%	84.20%	100.00%	-
Tax	-296	-7,544	-5,456	-4,438	-4,484	832	-806	-48.74%
YoY %	96.08%	-38.27%	-22.94%	1.03%	-638.94%	203.23%	-	-
Horiz. %	36.72%	935.98%	676.92%	550.62%	556.33%	-103.23%	100.00%	-
NP	12,352	47,217	49,325	46,964	41,340	45,213	51,900	-61.62%
YoY %	-73.84%	-4.27%	5.03%	13.60%	-8.57%	-12.88%	-	-
Horiz. %	23.80%	90.98%	95.04%	90.49%	79.65%	87.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,288	43,526	45,556	43,272	37,616	43,448	50,053	-62.98%
YoY %	-74.07%	-4.46%	5.28%	15.04%	-13.42%	-13.20%	-	-
Horiz. %	22.55%	86.96%	91.02%	86.45%	75.15%	86.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.34%	13.78%	9.96%	8.63%	9.79%	-1.87%	1.53%	-
YoY %	-83.02%	38.35%	15.41%	-11.85%	623.53%	-222.22%	-	-
Horiz. %	152.94%	900.65%	650.98%	564.05%	639.87%	-122.22%	100.00%	-
Total Cost	424,552	352,084	360,949	361,818	378,960	322,318	319,806	20.81%
YoY %	20.58%	-2.46%	-0.24%	-4.52%	17.57%	0.79%	-	-
Horiz. %	132.75%	110.09%	112.86%	113.14%	118.50%	100.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	241,437	232,956	233,120	237,395	236,616	232,124	232,390	2.58%
YoY %	3.64%	-0.07%	-1.80%	0.33%	1.94%	-0.11%	-	-
Horiz. %	103.89%	100.24%	100.31%	102.15%	101.82%	99.89%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	50,168	35,249	30,673	30,050	30,335	32,735	31,779	35.61%
YoY %	42.32%	14.92%	2.07%	-0.94%	-7.33%	3.01%	-	-
Horiz. %	157.87%	110.92%	96.52%	94.56%	95.46%	103.01%	100.00%	-
Div Payout %	444.44%	80.99%	67.33%	69.44%	80.65%	75.34%	63.49%	-
YoY %	448.76%	20.29%	-3.04%	-13.90%	7.05%	18.66%	-	-
Horiz. %	700.02%	127.56%	106.05%	109.37%	127.03%	118.66%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	241,437	232,956	233,120	237,395	236,616	232,124	232,390	2.58%
YoY %	3.64%	-0.07%	-1.80%	0.33%	1.94%	-0.11%	-	-
Horiz. %	103.89%	100.24%	100.31%	102.15%	101.82%	99.89%	100.00%	-
NOSH	313,555	306,521	329,291	300,500	303,354	297,595	297,936	3.46%
YoY %	2.29%	-6.91%	9.58%	-0.94%	1.94%	-0.11%	-	-
Horiz. %	105.24%	102.88%	110.52%	100.86%	101.82%	99.89%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	2.83%	11.82%	12.02%	11.49%	9.84%	12.30%	13.96%	-
YoY %	-76.06%	-1.66%	4.61%	16.77%	-20.00%	-11.89%	-	-
Horiz. %	20.27%	84.67%	86.10%	82.31%	70.49%	88.11%	100.00%	-
ROE	4.68%	18.68%	19.54%	18.23%	15.90%	18.72%	21.54%	-
YoY %	-74.95%	-4.40%	7.19%	14.65%	-15.06%	-13.09%	-	-
Horiz. %	21.73%	86.72%	90.71%	84.63%	73.82%	86.91%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	139.34	130.27	133.75	136.03	138.55	123.50	124.76	7.65%
YoY %	6.96%	-2.60%	-1.68%	-1.82%	12.19%	-1.01%	-	-
Horiz. %	111.69%	104.42%	107.21%	109.03%	111.05%	98.99%	100.00%	-
EPS	3.60	14.20	15.07	14.40	12.40	14.60	16.80	-64.22%
YoY %	-74.65%	-5.77%	4.65%	16.13%	-15.07%	-13.10%	-	-
Horiz. %	21.43%	84.52%	89.70%	85.71%	73.81%	86.90%	100.00%	-
DPS	16.00	11.50	10.00	10.00	10.00	11.00	10.67	31.04%
YoY %	39.13%	15.00%	0.00%	0.00%	-9.09%	3.09%	-	-
Horiz. %	149.95%	107.78%	93.72%	93.72%	93.72%	103.09%	100.00%	-
NAPS	0.77	0.76	0.76	0.79	0.78	0.78	0.78	-0.85%
YoY %	1.32%	0.00%	-3.80%	1.28%	0.00%	0.00%	-	-
Horiz. %	98.72%	97.44%	97.44%	101.28%	100.00%	100.00%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 298,341
RPS	89.91	82.17	84.43	84.12	86.49	75.63	76.49	11.38%
YoY %	9.42%	-2.68%	0.37%	-2.74%	14.36%	-1.12%	-	-
Horiz. %	117.54%	107.43%	110.38%	109.98%	113.07%	98.88%	100.00%	-
EPS	2.32	8.96	9.37	8.90	7.74	8.94	10.30	-63.01%
YoY %	-74.11%	-4.38%	5.28%	14.99%	-13.42%	-13.20%	-	-
Horiz. %	22.52%	86.99%	90.97%	86.41%	75.15%	86.80%	100.00%	-
DPS	10.32	7.25	6.31	6.18	6.24	6.74	6.54	35.57%
YoY %	42.34%	14.90%	2.10%	-0.96%	-7.42%	3.06%	-	-
Horiz. %	157.80%	110.86%	96.48%	94.50%	95.41%	103.06%	100.00%	-
NAPS	0.4968	0.4794	0.4797	0.4885	0.4869	0.4777	0.4782	2.57%
YoY %	3.63%	-0.06%	-1.80%	0.33%	1.93%	-0.10%	-	-
Horiz. %	103.89%	100.25%	100.31%	102.15%	101.82%	99.90%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	2.39	2.33	2.05	2.06	2.75	2.15	2.75	-
P/RPS	1.72	1.79	1.53	1.51	1.98	1.74	2.20	-15.14%
YoY %	-3.91%	16.99%	1.32%	-23.74%	13.79%	-20.91%	-	-
Horiz. %	78.18%	81.36%	69.55%	68.64%	90.00%	79.09%	100.00%	-
P/EPS	66.39	16.41	13.80	14.31	22.18	14.73	16.37	154.53%
YoY %	304.57%	18.91%	-3.56%	-35.48%	50.58%	-10.02%	-	-
Horiz. %	405.56%	100.24%	84.30%	87.42%	135.49%	89.98%	100.00%	-
EY	1.51	6.09	7.24	6.99	4.51	6.79	6.11	-60.65%
YoY %	-75.21%	-15.88%	3.58%	54.99%	-33.58%	11.13%	-	-
Horiz. %	24.71%	99.67%	118.49%	114.40%	73.81%	111.13%	100.00%	-
DY	6.69	4.94	4.88	4.85	3.64	5.12	3.88	43.83%
YoY %	35.43%	1.23%	0.62%	33.24%	-28.91%	31.96%	-	-
Horiz. %	172.42%	127.32%	125.77%	125.00%	93.81%	131.96%	100.00%	-
P/NAPS	3.10	3.07	2.70	2.61	3.53	2.76	3.53	-8.30%
YoY %	0.98%	13.70%	3.45%	-26.06%	27.90%	-21.81%	-	-
Horiz. %	87.82%	86.97%	76.49%	73.94%	100.00%	78.19%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	30/05/17	24/02/17	29/11/16	30/08/16	26/05/16	24/02/16	-
Price	2.05	2.57	2.20	2.10	2.01	1.98	2.41	-
P/RPS	1.47	1.97	1.64	1.54	1.45	1.60	1.93	-16.61%
YoY %	-25.38%	20.12%	6.49%	6.21%	-9.38%	-17.10%	-	-
Horiz. %	76.17%	102.07%	84.97%	79.79%	75.13%	82.90%	100.00%	-
P/EPS	56.94	18.10	14.81	14.58	16.21	13.56	14.35	150.84%
YoY %	214.59%	22.21%	1.58%	-10.06%	19.54%	-5.51%	-	-
Horiz. %	396.79%	126.13%	103.21%	101.60%	112.96%	94.49%	100.00%	-
EY	1.76	5.53	6.75	6.86	6.17	7.37	6.97	-60.08%
YoY %	-68.17%	-18.07%	-1.60%	11.18%	-16.28%	5.74%	-	-
Horiz. %	25.25%	79.34%	96.84%	98.42%	88.52%	105.74%	100.00%	-
DY	7.80	4.47	4.55	4.76	4.98	5.56	4.43	45.86%
YoY %	74.50%	-1.76%	-4.41%	-4.42%	-10.43%	25.51%	-	-
Horiz. %	176.07%	100.90%	102.71%	107.45%	112.42%	125.51%	100.00%	-
P/NAPS	2.66	3.38	2.89	2.66	2.58	2.54	3.09	-9.51%
YoY %	-21.30%	16.96%	8.65%	3.10%	1.57%	-17.80%	-	-
Horiz. %	86.08%	109.39%	93.53%	86.08%	83.50%	82.20%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos