[PWROOT] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 36.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 CAGR
Revenue 356,984 436,904 420,300 435,604 0 350,992 351,284 0.31%
PBT 43,216 12,648 45,824 78,912 0 48,032 57,540 -5.47%
Tax -6,172 -296 -4,484 -17,516 0 -9,644 -15,612 -16.68%
NP 37,044 12,352 41,340 61,396 0 38,388 41,928 -2.40%
-
NP to SH 36,560 11,288 37,616 58,712 0 37,332 39,712 -1.61%
-
Tax Rate 14.28% 2.34% 9.79% 22.20% - 20.08% 27.13% -
Total Cost 319,940 424,552 378,960 374,208 0 312,604 309,356 0.66%
-
Net Worth 213,576 241,437 236,616 227,658 0 228,809 213,602 -0.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 CAGR
Div 22,004 50,168 30,335 35,946 - - - -
Div Payout % 60.19% 444.44% 80.65% 61.22% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 CAGR
Net Worth 213,576 241,437 236,616 227,658 0 228,809 213,602 -0.00%
NOSH 330,359 313,555 303,354 299,551 301,064 301,064 300,848 1.85%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 CAGR
NP Margin 10.38% 2.83% 9.84% 14.09% 0.00% 10.94% 11.94% -
ROE 17.12% 4.68% 15.90% 25.79% 0.00% 16.32% 18.59% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 CAGR
RPS 110.32 139.34 138.55 145.42 0.00 116.58 116.76 -1.10%
EPS 11.20 3.60 12.40 19.60 0.00 12.40 13.20 -3.17%
DPS 6.80 16.00 10.00 12.00 0.00 0.00 0.00 -
NAPS 0.66 0.77 0.78 0.76 0.00 0.76 0.71 -1.42%
Adjusted Per Share Value based on latest NOSH - 299,551
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 CAGR
RPS 73.46 89.91 86.49 89.64 0.00 72.23 72.29 0.31%
EPS 7.52 2.32 7.74 12.08 0.00 7.68 8.17 -1.61%
DPS 4.53 10.32 6.24 7.40 0.00 0.00 0.00 -
NAPS 0.4395 0.4968 0.4869 0.4685 0.00 0.4709 0.4396 -0.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/05/14 31/05/13 -
Price 1.77 2.39 2.75 2.01 2.39 2.19 1.92 -
P/RPS 1.60 1.72 1.98 1.38 0.00 1.88 1.64 -0.48%
P/EPS 15.67 66.39 22.18 10.26 0.00 17.66 14.55 1.46%
EY 6.38 1.51 4.51 9.75 0.00 5.66 6.88 -1.47%
DY 3.84 6.69 3.64 5.97 0.00 0.00 0.00 -
P/NAPS 2.68 3.10 3.53 2.64 0.00 2.88 2.70 -0.14%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 CAGR
Date 28/08/18 29/08/17 30/08/16 25/08/15 - 30/07/14 30/07/13 -
Price 1.54 2.05 2.01 2.09 0.00 2.29 2.07 -
P/RPS 1.40 1.47 1.45 1.44 0.00 1.96 1.77 -4.50%
P/EPS 13.63 56.94 16.21 10.66 0.00 18.47 15.68 -2.71%
EY 7.34 1.76 6.17 9.38 0.00 5.41 6.38 2.79%
DY 4.42 7.80 4.98 5.74 0.00 0.00 0.00 -
P/NAPS 2.33 2.66 2.58 2.75 0.00 3.01 2.92 -4.34%

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