[PWROOT] QoQ Quarter Result on 31-Dec-2015 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -38.42%
YoY- -9.14%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 99,316 105,075 88,751 85,865 84,014 108,901 100,443 -0.74%
PBT 14,245 11,456 4,851 4,627 15,175 19,728 21,985 -25.06%
Tax -1,098 -1,121 1,437 4,434 -660 -4,379 -1,203 -5.89%
NP 13,147 10,335 6,288 9,061 14,515 15,349 20,782 -26.24%
-
NP to SH 12,232 9,404 5,908 8,713 14,149 14,678 19,214 -25.93%
-
Tax Rate 7.71% 9.79% -29.62% -95.83% 4.35% 22.20% 5.47% -
Total Cost 86,169 94,740 82,463 76,804 69,499 93,552 79,661 5.35%
-
Net Worth 235,689 236,616 230,450 234,349 243,844 227,658 228,166 2.18%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 7,458 7,583 8,863 6,008 9,031 8,986 13,509 -32.62%
Div Payout % 60.98% 80.65% 150.03% 68.97% 63.83% 61.22% 70.31% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 235,689 236,616 230,450 234,349 243,844 227,658 228,166 2.18%
NOSH 298,341 303,354 295,450 300,448 301,042 299,551 300,218 -0.41%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 13.24% 9.84% 7.08% 10.55% 17.28% 14.09% 20.69% -
ROE 5.19% 3.97% 2.56% 3.72% 5.80% 6.45% 8.42% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 33.29 34.64 30.04 28.58 27.91 36.35 33.46 -0.33%
EPS 4.10 3.10 2.00 2.90 4.70 4.90 6.40 -25.62%
DPS 2.50 2.50 3.00 2.00 3.00 3.00 4.50 -32.34%
NAPS 0.79 0.78 0.78 0.78 0.81 0.76 0.76 2.60%
Adjusted Per Share Value based on latest NOSH - 300,448
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 20.44 21.62 18.26 17.67 17.29 22.41 20.67 -0.74%
EPS 2.52 1.94 1.22 1.79 2.91 3.02 3.95 -25.83%
DPS 1.53 1.56 1.82 1.24 1.86 1.85 2.78 -32.76%
NAPS 0.485 0.4869 0.4742 0.4823 0.5018 0.4685 0.4695 2.18%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.06 2.75 2.15 2.75 2.34 2.01 1.66 -
P/RPS 6.19 7.94 7.16 9.62 8.38 5.53 4.96 15.86%
P/EPS 50.24 88.71 107.52 94.83 49.79 41.02 25.94 55.18%
EY 1.99 1.13 0.93 1.05 2.01 2.44 3.86 -35.62%
DY 1.21 0.91 1.40 0.73 1.28 1.49 2.71 -41.49%
P/NAPS 2.61 3.53 2.76 3.53 2.89 2.64 2.18 12.71%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 26/05/16 24/02/16 25/11/15 25/08/15 26/05/15 -
Price 2.10 2.01 1.98 2.41 2.81 2.09 1.83 -
P/RPS 6.31 5.80 6.59 8.43 10.07 5.75 5.47 9.96%
P/EPS 51.22 64.84 99.02 83.10 59.79 42.65 28.59 47.35%
EY 1.95 1.54 1.01 1.20 1.67 2.34 3.50 -32.21%
DY 1.19 1.24 1.52 0.83 1.07 1.44 2.46 -38.29%
P/NAPS 2.66 2.58 2.54 3.09 3.47 2.75 2.41 6.78%

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