[PWROOT] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -78.36%
YoY- -35.93%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 399,301 307,706 204,391 105,075 367,531 278,780 192,915 62.34%
PBT 54,761 41,086 25,701 11,456 44,381 39,530 34,903 34.98%
Tax -7,544 -4,092 -2,219 -1,121 832 -605 -5,039 30.83%
NP 47,217 36,994 23,482 10,335 45,213 38,925 29,864 35.67%
-
NP to SH 43,526 34,167 21,636 9,404 43,448 37,540 28,827 31.58%
-
Tax Rate 13.78% 9.96% 8.63% 9.79% -1.87% 1.53% 14.44% -
Total Cost 352,084 270,712 180,909 94,740 322,318 239,855 163,051 66.98%
-
Net Worth 232,956 233,120 237,395 236,616 232,124 232,390 240,720 -2.15%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 35,249 23,005 15,025 7,583 32,735 23,834 17,831 57.44%
Div Payout % 80.99% 67.33% 69.44% 80.65% 75.34% 63.49% 61.86% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 232,956 233,120 237,395 236,616 232,124 232,390 240,720 -2.15%
NOSH 306,521 329,291 300,500 303,354 297,595 297,936 297,185 2.08%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 11.82% 12.02% 11.49% 9.84% 12.30% 13.96% 15.48% -
ROE 18.68% 14.66% 9.11% 3.97% 18.72% 16.15% 11.98% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 130.27 100.32 68.02 34.64 123.50 93.57 64.91 59.03%
EPS 14.20 11.30 7.20 3.10 14.60 12.60 9.70 28.89%
DPS 11.50 7.50 5.00 2.50 11.00 8.00 6.00 54.23%
NAPS 0.76 0.76 0.79 0.78 0.78 0.78 0.81 -4.15%
Adjusted Per Share Value based on latest NOSH - 303,354
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 82.17 63.32 42.06 21.62 75.63 57.37 39.70 62.33%
EPS 8.96 7.03 4.45 1.94 8.94 7.73 5.93 31.64%
DPS 7.25 4.73 3.09 1.56 6.74 4.90 3.67 57.37%
NAPS 0.4794 0.4797 0.4885 0.4869 0.4777 0.4782 0.4954 -2.16%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.33 2.05 2.06 2.75 2.15 2.75 2.34 -
P/RPS 1.79 2.04 3.03 7.94 1.74 2.94 3.60 -37.21%
P/EPS 16.41 18.40 28.61 88.71 14.73 21.83 24.12 -22.62%
EY 6.09 5.43 3.50 1.13 6.79 4.58 4.15 29.10%
DY 4.94 3.66 2.43 0.91 5.12 2.91 2.56 54.93%
P/NAPS 3.07 2.70 2.61 3.53 2.76 3.53 2.89 4.10%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 24/02/17 29/11/16 30/08/16 26/05/16 24/02/16 25/11/15 -
Price 2.57 2.20 2.10 2.01 1.98 2.41 2.81 -
P/RPS 1.97 2.19 3.09 5.80 1.60 2.58 4.33 -40.81%
P/EPS 18.10 19.75 29.17 64.84 13.56 19.13 28.97 -26.89%
EY 5.53 5.06 3.43 1.54 7.37 5.23 3.45 36.92%
DY 4.47 3.41 2.38 1.24 5.56 3.32 2.14 63.33%
P/NAPS 3.38 2.89 2.66 2.58 2.54 3.09 3.47 -1.73%

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