[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
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 436,904 399,301 410,274 408,782 420,300 367,531 371,706 11.38%
PBT 12,648 54,761 54,781 51,402 45,824 44,381 52,706 -61.41%
Tax -296 -7,544 -5,456 -4,438 -4,484 832 -806 -48.74%
NP 12,352 47,217 49,325 46,964 41,340 45,213 51,900 -61.62%
-
NP to SH 11,288 43,526 45,556 43,272 37,616 43,448 50,053 -62.98%
-
Tax Rate 2.34% 13.78% 9.96% 8.63% 9.79% -1.87% 1.53% -
Total Cost 424,552 352,084 360,949 361,818 378,960 322,318 319,806 20.81%
-
Net Worth 241,437 232,956 233,120 237,395 236,616 232,124 232,390 2.58%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 50,168 35,249 30,673 30,050 30,335 32,735 31,779 35.61%
Div Payout % 444.44% 80.99% 67.33% 69.44% 80.65% 75.34% 63.49% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 241,437 232,956 233,120 237,395 236,616 232,124 232,390 2.58%
NOSH 313,555 306,521 329,291 300,500 303,354 297,595 297,936 3.46%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.83% 11.82% 12.02% 11.49% 9.84% 12.30% 13.96% -
ROE 4.68% 18.68% 19.54% 18.23% 15.90% 18.72% 21.54% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 139.34 130.27 133.75 136.03 138.55 123.50 124.76 7.65%
EPS 3.60 14.20 15.07 14.40 12.40 14.60 16.80 -64.22%
DPS 16.00 11.50 10.00 10.00 10.00 11.00 10.67 31.04%
NAPS 0.77 0.76 0.76 0.79 0.78 0.78 0.78 -0.85%
Adjusted Per Share Value based on latest NOSH - 298,341
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 89.91 82.17 84.43 84.12 86.49 75.63 76.49 11.38%
EPS 2.32 8.96 9.37 8.90 7.74 8.94 10.30 -63.01%
DPS 10.32 7.25 6.31 6.18 6.24 6.74 6.54 35.57%
NAPS 0.4968 0.4794 0.4797 0.4885 0.4869 0.4777 0.4782 2.57%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
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%
P/EPS 66.39 16.41 13.80 14.31 22.18 14.73 16.37 154.53%
EY 1.51 6.09 7.24 6.99 4.51 6.79 6.11 -60.65%
DY 6.69 4.94 4.88 4.85 3.64 5.12 3.88 43.83%
P/NAPS 3.10 3.07 2.70 2.61 3.53 2.76 3.53 -8.30%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
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%
P/EPS 56.94 18.10 14.81 14.58 16.21 13.56 14.35 150.84%
EY 1.76 5.53 6.75 6.86 6.17 7.37 6.97 -60.08%
DY 7.80 4.47 4.55 4.76 4.98 5.56 4.43 45.86%
P/NAPS 2.66 3.38 2.89 2.66 2.58 2.54 3.09 -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