[PWROOT] QoQ Annualized Quarter Result on 31-Mar-2016 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -13.2%
YoY- 0.84%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 410,274 408,782 420,300 367,531 371,706 385,830 435,604 -3.89%
PBT 54,781 51,402 45,824 44,381 52,706 69,806 78,912 -21.51%
Tax -5,456 -4,438 -4,484 832 -806 -10,078 -17,516 -53.88%
NP 49,325 46,964 41,340 45,213 51,900 59,728 61,396 -13.52%
-
NP to SH 45,556 43,272 37,616 43,448 50,053 57,654 58,712 -15.49%
-
Tax Rate 9.96% 8.63% 9.79% -1.87% 1.53% 14.44% 22.20% -
Total Cost 360,949 361,818 378,960 322,318 319,806 326,102 374,208 -2.36%
-
Net Worth 233,120 237,395 236,616 232,124 232,390 240,720 227,658 1.58%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 30,673 30,050 30,335 32,735 31,779 35,662 35,946 -9.99%
Div Payout % 67.33% 69.44% 80.65% 75.34% 63.49% 61.86% 61.22% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 233,120 237,395 236,616 232,124 232,390 240,720 227,658 1.58%
NOSH 329,291 300,500 303,354 297,595 297,936 297,185 299,551 6.48%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.02% 11.49% 9.84% 12.30% 13.96% 15.48% 14.09% -
ROE 19.54% 18.23% 15.90% 18.72% 21.54% 23.95% 25.79% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 133.75 136.03 138.55 123.50 124.76 129.83 145.42 -5.40%
EPS 15.07 14.40 12.40 14.60 16.80 19.40 19.60 -16.00%
DPS 10.00 10.00 10.00 11.00 10.67 12.00 12.00 -11.39%
NAPS 0.76 0.79 0.78 0.78 0.78 0.81 0.76 0.00%
Adjusted Per Share Value based on latest NOSH - 295,450
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 84.43 84.12 86.49 75.63 76.49 79.40 89.64 -3.89%
EPS 9.37 8.90 7.74 8.94 10.30 11.86 12.08 -15.51%
DPS 6.31 6.18 6.24 6.74 6.54 7.34 7.40 -10.03%
NAPS 0.4797 0.4885 0.4869 0.4777 0.4782 0.4954 0.4685 1.58%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.05 2.06 2.75 2.15 2.75 2.34 2.01 -
P/RPS 1.53 1.51 1.98 1.74 2.20 1.80 1.38 7.08%
P/EPS 13.80 14.31 22.18 14.73 16.37 12.06 10.26 21.73%
EY 7.24 6.99 4.51 6.79 6.11 8.29 9.75 -17.92%
DY 4.88 4.85 3.64 5.12 3.88 5.13 5.97 -12.52%
P/NAPS 2.70 2.61 3.53 2.76 3.53 2.89 2.64 1.50%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 29/11/16 30/08/16 26/05/16 24/02/16 25/11/15 25/08/15 -
Price 2.20 2.10 2.01 1.98 2.41 2.81 2.09 -
P/RPS 1.64 1.54 1.45 1.60 1.93 2.16 1.44 9.01%
P/EPS 14.81 14.58 16.21 13.56 14.35 14.48 10.66 24.38%
EY 6.75 6.86 6.17 7.37 6.97 6.90 9.38 -19.61%
DY 4.55 4.76 4.98 5.56 4.43 4.27 5.74 -14.28%
P/NAPS 2.89 2.66 2.58 2.54 3.09 3.47 2.75 3.35%

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