[PWROOT] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -13.18%
YoY- 57.26%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 408,782 420,300 367,531 371,706 385,830 435,604 383,236 4.38%
PBT 51,402 45,824 44,381 52,706 69,806 78,912 51,940 -0.68%
Tax -4,438 -4,484 832 -806 -10,078 -17,516 -5,411 -12.34%
NP 46,964 41,340 45,213 51,900 59,728 61,396 46,529 0.62%
-
NP to SH 43,272 37,616 43,448 50,053 57,654 58,712 43,085 0.28%
-
Tax Rate 8.63% 9.79% -1.87% 1.53% 14.44% 22.20% 10.42% -
Total Cost 361,818 378,960 322,318 319,806 326,102 374,208 336,707 4.89%
-
Net Worth 237,395 236,616 232,124 232,390 240,720 227,658 228,983 2.42%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 30,050 30,335 32,735 31,779 35,662 35,946 30,129 -0.17%
Div Payout % 69.44% 80.65% 75.34% 63.49% 61.86% 61.22% 69.93% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 237,395 236,616 232,124 232,390 240,720 227,658 228,983 2.42%
NOSH 300,500 303,354 297,595 297,936 297,185 299,551 301,293 -0.17%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 11.49% 9.84% 12.30% 13.96% 15.48% 14.09% 12.14% -
ROE 18.23% 15.90% 18.72% 21.54% 23.95% 25.79% 18.82% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 136.03 138.55 123.50 124.76 129.83 145.42 127.20 4.56%
EPS 14.40 12.40 14.60 16.80 19.40 19.60 14.30 0.46%
DPS 10.00 10.00 11.00 10.67 12.00 12.00 10.00 0.00%
NAPS 0.79 0.78 0.78 0.78 0.81 0.76 0.76 2.60%
Adjusted Per Share Value based on latest NOSH - 300,448
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 84.12 86.49 75.63 76.49 79.40 89.64 78.86 4.38%
EPS 8.90 7.74 8.94 10.30 11.86 12.08 8.87 0.22%
DPS 6.18 6.24 6.74 6.54 7.34 7.40 6.20 -0.21%
NAPS 0.4885 0.4869 0.4777 0.4782 0.4954 0.4685 0.4712 2.42%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.06 2.75 2.15 2.75 2.34 2.01 1.66 -
P/RPS 1.51 1.98 1.74 2.20 1.80 1.38 1.31 9.90%
P/EPS 14.31 22.18 14.73 16.37 12.06 10.26 11.61 14.91%
EY 6.99 4.51 6.79 6.11 8.29 9.75 8.61 -12.94%
DY 4.85 3.64 5.12 3.88 5.13 5.97 6.02 -13.38%
P/NAPS 2.61 3.53 2.76 3.53 2.89 2.64 2.18 12.71%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 26/05/16 24/02/16 25/11/15 25/08/15 26/05/15 -
Price 2.10 2.01 1.98 2.41 2.81 2.09 1.83 -
P/RPS 1.54 1.45 1.60 1.93 2.16 1.44 1.44 4.56%
P/EPS 14.58 16.21 13.56 14.35 14.48 10.66 12.80 9.04%
EY 6.86 6.17 7.37 6.97 6.90 9.38 7.81 -8.26%
DY 4.76 4.98 5.56 4.43 4.27 5.74 5.46 -8.71%
P/NAPS 2.66 2.58 2.54 3.09 3.47 2.75 2.41 6.78%

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