[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

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Cumulative Result
Revenue	399,301	307,706	204,391	105,075	367,531	278,780	192,915	62.34%
YoY %	29.77%	50.55%	94.52%	-71.41%	31.84%	44.51%	-	-
Horiz. %	206.98%	159.50%	105.95%	54.47%	190.51%	144.51%	100.00%	-
PBT	54,761	41,086	25,701	11,456	44,381	39,530	34,903	34.98%
YoY %	33.28%	59.86%	124.35%	-74.19%	12.27%	13.26%	-	-
Horiz. %	156.89%	117.71%	73.64%	32.82%	127.16%	113.26%	100.00%	-
Tax	-7,544	-4,092	-2,219	-1,121	832	-605	-5,039	30.83%
YoY %	-84.36%	-84.41%	-97.95%	-234.74%	237.52%	87.99%	-	-
Horiz. %	149.71%	81.21%	44.04%	22.25%	-16.51%	12.01%	100.00%	-
NP	47,217	36,994	23,482	10,335	45,213	38,925	29,864	35.67%
YoY %	27.63%	57.54%	127.21%	-77.14%	16.15%	30.34%	-	-
Horiz. %	158.11%	123.87%	78.63%	34.61%	151.40%	130.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,526	34,167	21,636	9,404	43,448	37,540	28,827	31.58%
YoY %	27.39%	57.92%	130.07%	-78.36%	15.74%	30.23%	-	-
Horiz. %	150.99%	118.52%	75.05%	32.62%	150.72%	130.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.78%	9.96%	8.63%	9.79%	-1.87%	1.53%	14.44%	-
YoY %	38.35%	15.41%	-11.85%	623.53%	-222.22%	-89.40%	-	-
Horiz. %	95.43%	68.98%	59.76%	67.80%	-12.95%	10.60%	100.00%	-
Total Cost	352,084	270,712	180,909	94,740	322,318	239,855	163,051	66.98%
YoY %	30.06%	49.64%	90.95%	-70.61%	34.38%	47.10%	-	-
Horiz. %	215.93%	166.03%	110.95%	58.10%	197.68%	147.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	232,956	233,120	237,395	236,616	232,124	232,390	240,720	-2.15%
YoY %	-0.07%	-1.80%	0.33%	1.94%	-0.11%	-3.46%	-	-
Horiz. %	96.77%	96.84%	98.62%	98.30%	96.43%	96.54%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	35,249	23,005	15,025	7,583	32,735	23,834	17,831	57.44%
YoY %	53.22%	53.11%	98.14%	-76.84%	37.35%	33.67%	-	-
Horiz. %	197.68%	129.02%	84.26%	42.53%	183.58%	133.67%	100.00%	-
Div Payout %	80.99%	67.33%	69.44%	80.65%	75.34%	63.49%	61.86%	-
YoY %	20.29%	-3.04%	-13.90%	7.05%	18.66%	2.63%	-	-
Horiz. %	130.92%	108.84%	112.25%	130.38%	121.79%	102.63%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	232,956	233,120	237,395	236,616	232,124	232,390	240,720	-2.15%
YoY %	-0.07%	-1.80%	0.33%	1.94%	-0.11%	-3.46%	-	-
Horiz. %	96.77%	96.84%	98.62%	98.30%	96.43%	96.54%	100.00%	-
NOSH	306,521	329,291	300,500	303,354	297,595	297,936	297,185	2.08%
YoY %	-6.91%	9.58%	-0.94%	1.94%	-0.11%	0.25%	-	-
Horiz. %	103.14%	110.80%	101.12%	102.08%	100.14%	100.25%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	11.82%	12.02%	11.49%	9.84%	12.30%	13.96%	15.48%	-
YoY %	-1.66%	4.61%	16.77%	-20.00%	-11.89%	-9.82%	-	-
Horiz. %	76.36%	77.65%	74.22%	63.57%	79.46%	90.18%	100.00%	-
ROE	18.68%	14.66%	9.11%	3.97%	18.72%	16.15%	11.98%	-
YoY %	27.42%	60.92%	129.47%	-78.79%	15.91%	34.81%	-	-
Horiz. %	155.93%	122.37%	76.04%	33.14%	156.26%	134.81%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	130.27	100.32	68.02	34.64	123.50	93.57	64.91	59.03%
YoY %	29.85%	47.49%	96.36%	-71.95%	31.99%	44.15%	-	-
Horiz. %	200.69%	154.55%	104.79%	53.37%	190.26%	144.15%	100.00%	-
EPS	14.20	11.30	7.20	3.10	14.60	12.60	9.70	28.89%
YoY %	25.66%	56.94%	132.26%	-78.77%	15.87%	29.90%	-	-
Horiz. %	146.39%	116.49%	74.23%	31.96%	150.52%	129.90%	100.00%	-
DPS	11.50	7.50	5.00	2.50	11.00	8.00	6.00	54.23%
YoY %	53.33%	50.00%	100.00%	-77.27%	37.50%	33.33%	-	-
Horiz. %	191.67%	125.00%	83.33%	41.67%	183.33%	133.33%	100.00%	-
NAPS	0.76	0.76	0.79	0.78	0.78	0.78	0.81	-4.15%
YoY %	0.00%	-3.80%	1.28%	0.00%	0.00%	-3.70%	-	-
Horiz. %	93.83%	93.83%	97.53%	96.30%	96.30%	96.30%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 303,354
RPS	82.17	63.32	42.06	21.62	75.63	57.37	39.70	62.33%
YoY %	29.77%	50.55%	94.54%	-71.41%	31.83%	44.51%	-	-
Horiz. %	206.98%	159.50%	105.94%	54.46%	190.50%	144.51%	100.00%	-
EPS	8.96	7.03	4.45	1.94	8.94	7.73	5.93	31.64%
YoY %	27.45%	57.98%	129.38%	-78.30%	15.65%	30.35%	-	-
Horiz. %	151.10%	118.55%	75.04%	32.72%	150.76%	130.35%	100.00%	-
DPS	7.25	4.73	3.09	1.56	6.74	4.90	3.67	57.37%
YoY %	53.28%	53.07%	98.08%	-76.85%	37.55%	33.51%	-	-
Horiz. %	197.55%	128.88%	84.20%	42.51%	183.65%	133.51%	100.00%	-
NAPS	0.4794	0.4797	0.4885	0.4869	0.4777	0.4782	0.4954	-2.16%
YoY %	-0.06%	-1.80%	0.33%	1.93%	-0.10%	-3.47%	-	-
Horiz. %	96.77%	96.83%	98.61%	98.28%	96.43%	96.53%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-12.25%	-32.67%	-61.84%	356.32%	-40.82%	-18.33%	-	-
Horiz. %	49.72%	56.67%	84.17%	220.56%	48.33%	81.67%	100.00%	-
P/EPS	16.41	18.40	28.61	88.71	14.73	21.83	24.12	-22.62%
YoY %	-10.82%	-35.69%	-67.75%	502.24%	-32.52%	-9.49%	-	-
Horiz. %	68.03%	76.29%	118.62%	367.79%	61.07%	90.51%	100.00%	-
EY	6.09	5.43	3.50	1.13	6.79	4.58	4.15	29.10%
YoY %	12.15%	55.14%	209.73%	-83.36%	48.25%	10.36%	-	-
Horiz. %	146.75%	130.84%	84.34%	27.23%	163.61%	110.36%	100.00%	-
DY	4.94	3.66	2.43	0.91	5.12	2.91	2.56	54.93%
YoY %	34.97%	50.62%	167.03%	-82.23%	75.95%	13.67%	-	-
Horiz. %	192.97%	142.97%	94.92%	35.55%	200.00%	113.67%	100.00%	-
P/NAPS	3.07	2.70	2.61	3.53	2.76	3.53	2.89	4.10%
YoY %	13.70%	3.45%	-26.06%	27.90%	-21.81%	22.15%	-	-
Horiz. %	106.23%	93.43%	90.31%	122.15%	95.50%	122.15%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-10.05%	-29.13%	-46.72%	262.50%	-37.98%	-40.42%	-	-
Horiz. %	45.50%	50.58%	71.36%	133.95%	36.95%	59.58%	100.00%	-
P/EPS	18.10	19.75	29.17	64.84	13.56	19.13	28.97	-26.89%
YoY %	-8.35%	-32.29%	-55.01%	378.17%	-29.12%	-33.97%	-	-
Horiz. %	62.48%	68.17%	100.69%	223.82%	46.81%	66.03%	100.00%	-
EY	5.53	5.06	3.43	1.54	7.37	5.23	3.45	36.92%
YoY %	9.29%	47.52%	122.73%	-79.10%	40.92%	51.59%	-	-
Horiz. %	160.29%	146.67%	99.42%	44.64%	213.62%	151.59%	100.00%	-
DY	4.47	3.41	2.38	1.24	5.56	3.32	2.14	63.33%
YoY %	31.09%	43.28%	91.94%	-77.70%	67.47%	55.14%	-	-
Horiz. %	208.88%	159.35%	111.21%	57.94%	259.81%	155.14%	100.00%	-
P/NAPS	3.38	2.89	2.66	2.58	2.54	3.09	3.47	-1.73%
YoY %	16.96%	8.65%	3.10%	1.57%	-17.80%	-10.95%	-	-
Horiz. %	97.41%	83.29%	76.66%	74.35%	73.20%	89.05%	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