[PWROOT] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -1.8%
YoY- 101.86%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 CAGR
Revenue 353,078 457,760 408,782 385,830 376,686 0 317,720 2.09%
PBT 39,440 28,100 51,402 69,806 36,778 0 53,542 -5.83%
Tax -6,886 -1,950 -4,438 -10,078 -7,212 0 -13,192 -12.00%
NP 32,554 26,150 46,964 59,728 29,566 0 40,350 -4.13%
-
NP to SH 32,140 25,066 43,272 57,654 28,562 0 39,022 -3.74%
-
Tax Rate 17.46% 6.94% 8.63% 14.44% 19.61% - 24.64% -
Total Cost 320,524 431,610 361,818 326,102 347,120 0 277,370 2.88%
-
Net Worth 225,153 236,083 237,395 240,720 221,811 0 225,126 0.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 CAGR
Div 26,860 42,042 30,050 35,662 21,269 - 24,013 2.22%
Div Payout % 83.57% 167.73% 69.44% 61.86% 74.47% - 61.54% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 CAGR
Net Worth 225,153 236,083 237,395 240,720 221,811 0 225,126 0.00%
NOSH 401,929 330,108 300,500 297,185 303,851 300,169 300,169 5.90%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 CAGR
NP Margin 9.22% 5.71% 11.49% 15.48% 7.85% 0.00% 12.70% -
ROE 14.27% 10.62% 18.23% 23.95% 12.88% 0.00% 17.33% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 CAGR
RPS 89.39 141.55 136.03 129.83 123.97 0.00 105.85 -3.26%
EPS 8.20 7.80 14.40 19.40 9.40 0.00 13.00 -8.66%
DPS 6.80 13.00 10.00 12.00 7.00 0.00 8.00 -3.14%
NAPS 0.57 0.73 0.79 0.81 0.73 0.00 0.75 -5.25%
Adjusted Per Share Value based on latest NOSH - 301,042
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 CAGR
RPS 72.66 94.20 84.12 79.40 77.52 0.00 65.38 2.09%
EPS 6.61 5.16 8.90 11.86 5.88 0.00 8.03 -3.75%
DPS 5.53 8.65 6.18 7.34 4.38 0.00 4.94 2.24%
NAPS 0.4633 0.4858 0.4885 0.4954 0.4565 0.00 0.4633 0.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/08/13 -
Price 1.56 2.08 2.06 2.34 1.87 1.95 1.79 -
P/RPS 1.75 1.47 1.51 1.80 0.00 0.00 1.69 0.68%
P/EPS 19.17 26.84 14.31 12.06 0.00 0.00 13.77 6.72%
EY 5.22 3.73 6.99 8.29 0.00 0.00 7.26 -6.28%
DY 4.36 6.25 4.85 5.13 0.00 0.00 4.47 -0.48%
P/NAPS 2.74 2.85 2.61 2.89 0.00 0.00 2.39 2.72%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 CAGR
Date 27/11/18 28/11/17 29/11/16 25/11/15 25/11/14 - 29/10/13 -
Price 1.37 2.01 2.10 2.81 1.62 0.00 1.90 -
P/RPS 1.53 1.42 1.54 2.16 0.00 0.00 1.80 -3.14%
P/EPS 16.84 25.93 14.58 14.48 0.00 0.00 14.62 2.81%
EY 5.94 3.86 6.86 6.90 0.00 0.00 6.84 -2.73%
DY 4.96 6.47 4.76 4.27 0.00 0.00 4.21 3.27%
P/NAPS 2.40 2.75 2.66 3.47 0.00 0.00 2.53 -1.03%

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