[PWROOT] QoQ TTM Result on 31-Dec-2016 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 10.53%
YoY- -29.39%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 424,155 403,817 399,301 396,457 379,007 363,984 367,810 9.95%
PBT 43,109 46,466 54,761 45,937 35,179 36,109 44,381 -1.91%
Tax -6,300 -6,497 -7,544 -2,655 3,652 4,091 833 -
NP 36,809 39,969 47,217 43,282 38,831 40,200 45,214 -12.80%
-
NP to SH 34,423 36,944 43,526 40,075 36,257 38,175 43,449 -14.36%
-
Tax Rate 14.61% 13.98% 13.78% 5.78% -10.38% -11.33% -1.88% -
Total Cost 387,346 363,848 352,084 353,175 340,176 323,784 322,596 12.95%
-
Net Worth 236,083 241,437 245,270 233,120 235,689 236,616 230,450 1.62%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 41,204 40,578 35,619 31,574 29,914 31,487 32,890 16.19%
Div Payout % 119.70% 109.84% 81.84% 78.79% 82.51% 82.48% 75.70% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 236,083 241,437 245,270 233,120 235,689 236,616 230,450 1.62%
NOSH 330,108 313,555 322,724 306,738 298,341 303,354 295,450 7.66%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.68% 9.90% 11.82% 10.92% 10.25% 11.04% 12.29% -
ROE 14.58% 15.30% 17.75% 17.19% 15.38% 16.13% 18.85% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 131.15 128.79 123.73 129.25 127.04 119.99 124.49 3.53%
EPS 10.64 11.78 13.49 13.06 12.15 12.58 14.71 -19.40%
DPS 12.74 12.94 11.04 10.29 10.00 10.38 11.00 10.27%
NAPS 0.73 0.77 0.76 0.76 0.79 0.78 0.78 -4.31%
Adjusted Per Share Value based on latest NOSH - 329,291
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 87.28 83.10 82.17 81.58 77.99 74.90 75.69 9.95%
EPS 7.08 7.60 8.96 8.25 7.46 7.86 8.94 -14.38%
DPS 8.48 8.35 7.33 6.50 6.16 6.48 6.77 16.18%
NAPS 0.4858 0.4968 0.5047 0.4797 0.485 0.4869 0.4742 1.62%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.08 2.39 2.33 2.05 2.06 2.75 2.15 -
P/RPS 1.59 1.86 1.88 1.59 1.62 2.29 1.73 -5.46%
P/EPS 19.54 20.28 17.28 15.69 16.95 21.85 14.62 21.31%
EY 5.12 4.93 5.79 6.37 5.90 4.58 6.84 -17.54%
DY 6.13 5.41 4.74 5.02 4.85 3.77 5.12 12.74%
P/NAPS 2.85 3.10 3.07 2.70 2.61 3.53 2.76 2.16%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 30/05/17 24/02/17 29/11/16 30/08/16 26/05/16 -
Price 2.01 2.05 2.57 2.20 2.10 2.01 1.98 -
P/RPS 1.53 1.59 2.08 1.70 1.65 1.68 1.59 -2.52%
P/EPS 18.88 17.40 19.06 16.84 17.28 15.97 13.46 25.28%
EY 5.30 5.75 5.25 5.94 5.79 6.26 7.43 -20.14%
DY 6.34 6.31 4.29 4.68 4.76 5.16 5.56 9.13%
P/NAPS 2.75 2.66 3.38 2.89 2.66 2.58 2.54 5.43%

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