[PWROOT] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 8.61%
YoY- 0.18%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 435,956 424,155 403,817 399,301 396,457 379,007 363,984 12.74%
PBT 34,434 43,109 46,466 54,761 45,937 35,179 36,109 -3.10%
Tax -4,563 -6,300 -6,497 -7,544 -2,655 3,652 4,091 -
NP 29,871 36,809 39,969 47,217 43,282 38,831 40,200 -17.91%
-
NP to SH 28,308 34,423 36,944 43,526 40,075 36,257 38,175 -18.02%
-
Tax Rate 13.25% 14.61% 13.98% 13.78% 5.78% -10.38% -11.33% -
Total Cost 406,085 387,346 363,848 352,084 353,175 340,176 323,784 16.25%
-
Net Worth 229,621 236,083 241,437 245,270 233,120 235,689 236,616 -1.97%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 41,621 41,204 40,578 35,619 31,574 29,914 31,487 20.38%
Div Payout % 147.03% 119.70% 109.84% 81.84% 78.79% 82.51% 82.48% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 229,621 236,083 241,437 245,270 233,120 235,689 236,616 -1.97%
NOSH 330,148 330,108 313,555 322,724 306,738 298,341 303,354 5.78%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.85% 8.68% 9.90% 11.82% 10.92% 10.25% 11.04% -
ROE 12.33% 14.58% 15.30% 17.75% 17.19% 15.38% 16.13% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 134.80 131.15 128.79 123.73 129.25 127.04 119.99 8.04%
EPS 8.75 10.64 11.78 13.49 13.06 12.15 12.58 -21.44%
DPS 12.87 12.74 12.94 11.04 10.29 10.00 10.38 15.36%
NAPS 0.71 0.73 0.77 0.76 0.76 0.79 0.78 -6.06%
Adjusted Per Share Value based on latest NOSH - 322,724
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 89.71 87.28 83.10 82.17 81.58 77.99 74.90 12.74%
EPS 5.83 7.08 7.60 8.96 8.25 7.46 7.86 -18.01%
DPS 8.57 8.48 8.35 7.33 6.50 6.16 6.48 20.42%
NAPS 0.4725 0.4858 0.4968 0.5047 0.4797 0.485 0.4869 -1.97%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.88 2.08 2.39 2.33 2.05 2.06 2.75 -
P/RPS 1.39 1.59 1.86 1.88 1.59 1.62 2.29 -28.24%
P/EPS 21.48 19.54 20.28 17.28 15.69 16.95 21.85 -1.12%
EY 4.66 5.12 4.93 5.79 6.37 5.90 4.58 1.15%
DY 6.85 6.13 5.41 4.74 5.02 4.85 3.77 48.73%
P/NAPS 2.65 2.85 3.10 3.07 2.70 2.61 3.53 -17.35%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 29/08/17 30/05/17 24/02/17 29/11/16 30/08/16 -
Price 1.67 2.01 2.05 2.57 2.20 2.10 2.01 -
P/RPS 1.24 1.53 1.59 2.08 1.70 1.65 1.68 -18.28%
P/EPS 19.08 18.88 17.40 19.06 16.84 17.28 15.97 12.55%
EY 5.24 5.30 5.75 5.25 5.94 5.79 6.26 -11.15%
DY 7.71 6.34 6.31 4.29 4.68 4.76 5.16 30.60%
P/NAPS 2.35 2.75 2.66 3.38 2.89 2.66 2.58 -6.01%

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