[PWROOT] QoQ TTM 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- -5.02%
YoY- -37.09%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 403,817 399,301 396,457 379,007 363,984 367,810 379,223 4.28%
PBT 46,466 54,761 45,937 35,179 36,109 44,381 61,515 -17.07%
Tax -6,497 -7,544 -2,655 3,652 4,091 833 -1,808 134.79%
NP 39,969 47,217 43,282 38,831 40,200 45,214 59,707 -23.49%
-
NP to SH 36,944 43,526 40,075 36,257 38,175 43,449 56,754 -24.90%
-
Tax Rate 13.98% 13.78% 5.78% -10.38% -11.33% -1.88% 2.94% -
Total Cost 363,848 352,084 353,175 340,176 323,784 322,596 319,516 9.05%
-
Net Worth 241,437 245,270 233,120 235,689 236,616 230,450 234,349 2.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 40,578 35,619 31,574 29,914 31,487 32,890 37,536 5.33%
Div Payout % 109.84% 81.84% 78.79% 82.51% 82.48% 75.70% 66.14% -
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 241,437 245,270 233,120 235,689 236,616 230,450 234,349 2.00%
NOSH 313,555 322,724 306,738 298,341 303,354 295,450 300,448 2.89%
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 9.90% 11.82% 10.92% 10.25% 11.04% 12.29% 15.74% -
ROE 15.30% 17.75% 17.19% 15.38% 16.13% 18.85% 24.22% -
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 128.79 123.73 129.25 127.04 119.99 124.49 126.22 1.35%
EPS 11.78 13.49 13.06 12.15 12.58 14.71 18.89 -27.02%
DPS 12.94 11.04 10.29 10.00 10.38 11.00 12.50 2.33%
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 83.10 82.17 81.58 77.99 74.90 75.69 78.04 4.28%
EPS 7.60 8.96 8.25 7.46 7.86 8.94 11.68 -24.92%
DPS 8.35 7.33 6.50 6.16 6.48 6.77 7.72 5.37%
NAPS 0.4968 0.5047 0.4797 0.485 0.4869 0.4742 0.4823 1.99%
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 1.86 1.88 1.59 1.62 2.29 1.73 2.18 -10.05%
P/EPS 20.28 17.28 15.69 16.95 21.85 14.62 14.56 24.74%
EY 4.93 5.79 6.37 5.90 4.58 6.84 6.87 -19.86%
DY 5.41 4.74 5.02 4.85 3.77 5.12 4.55 12.24%
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 1.59 2.08 1.70 1.65 1.68 1.59 1.91 -11.51%
P/EPS 17.40 19.06 16.84 17.28 15.97 13.46 12.76 22.99%
EY 5.75 5.25 5.94 5.79 6.26 7.43 7.84 -18.68%
DY 6.31 4.29 4.68 4.76 5.16 5.56 5.19 13.92%
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