[PWROOT] QoQ Annualized Quarter 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- 5.28%

YoY- -8.99%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Annualized Quarter Result
Revenue	457,760	436,904	399,301	410,274	408,782	420,300	367,531	15.74%
YoY %	4.77%	9.42%	-2.67%	0.36%	-2.74%	14.36%	-	-
Horiz. %	124.55%	118.88%	108.64%	111.63%	111.22%	114.36%	100.00%	-
PBT	28,100	12,648	54,761	54,781	51,402	45,824	44,381	-26.24%
YoY %	122.17%	-76.90%	-0.04%	6.57%	12.17%	3.25%	-	-
Horiz. %	63.32%	28.50%	123.39%	123.43%	115.82%	103.25%	100.00%	-
Tax	-1,950	-296	-7,544	-5,456	-4,438	-4,484	832	-
YoY %	-558.78%	96.08%	-38.27%	-22.94%	1.03%	-638.94%	-	-
Horiz. %	-234.38%	-35.58%	-906.73%	-655.77%	-533.41%	-538.94%	100.00%	-
NP	26,150	12,352	47,217	49,325	46,964	41,340	45,213	-30.55%
YoY %	111.71%	-73.84%	-4.27%	5.03%	13.60%	-8.57%	-	-
Horiz. %	57.84%	27.32%	104.43%	109.09%	103.87%	91.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,066	11,288	43,526	45,556	43,272	37,616	43,448	-30.67%
YoY %	122.06%	-74.07%	-4.46%	5.28%	15.04%	-13.42%	-	-
Horiz. %	57.69%	25.98%	100.18%	104.85%	99.59%	86.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.94%	2.34%	13.78%	9.96%	8.63%	9.79%	-1.87%	-
YoY %	196.58%	-83.02%	38.35%	15.41%	-11.85%	623.53%	-	-
Horiz. %	-371.12%	-125.13%	-736.90%	-532.62%	-461.50%	-523.53%	100.00%	-
Total Cost	431,610	424,552	352,084	360,949	361,818	378,960	322,318	21.46%
YoY %	1.66%	20.58%	-2.46%	-0.24%	-4.52%	17.57%	-	-
Horiz. %	133.91%	131.72%	109.23%	111.99%	112.25%	117.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	236,083	241,437	232,956	233,120	237,395	236,616	232,124	1.13%
YoY %	-2.22%	3.64%	-0.07%	-1.80%	0.33%	1.94%	-	-
Horiz. %	101.71%	104.01%	100.36%	100.43%	102.27%	101.94%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	42,042	50,168	35,249	30,673	30,050	30,335	32,735	18.13%
YoY %	-16.20%	42.32%	14.92%	2.07%	-0.94%	-7.33%	-	-
Horiz. %	128.43%	153.25%	107.68%	93.70%	91.80%	92.67%	100.00%	-
Div Payout %	167.73%	444.44%	80.99%	67.33%	69.44%	80.65%	75.34%	-
YoY %	-62.26%	448.76%	20.29%	-3.04%	-13.90%	7.05%	-	-
Horiz. %	222.63%	589.91%	107.50%	89.37%	92.17%	107.05%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	236,083	241,437	232,956	233,120	237,395	236,616	232,124	1.13%
YoY %	-2.22%	3.64%	-0.07%	-1.80%	0.33%	1.94%	-	-
Horiz. %	101.71%	104.01%	100.36%	100.43%	102.27%	101.94%	100.00%	-
NOSH	330,108	313,555	306,521	329,291	300,500	303,354	297,595	7.15%
YoY %	5.28%	2.29%	-6.91%	9.58%	-0.94%	1.94%	-	-
Horiz. %	110.93%	105.36%	103.00%	110.65%	100.98%	101.94%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	5.71%	2.83%	11.82%	12.02%	11.49%	9.84%	12.30%	-
YoY %	101.77%	-76.06%	-1.66%	4.61%	16.77%	-20.00%	-	-
Horiz. %	46.42%	23.01%	96.10%	97.72%	93.41%	80.00%	100.00%	-
ROE	10.62%	4.68%	18.68%	19.54%	18.23%	15.90%	18.72%	-
YoY %	126.92%	-74.95%	-4.40%	7.19%	14.65%	-15.06%	-	-
Horiz. %	56.73%	25.00%	99.79%	104.38%	97.38%	84.94%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	141.55	139.34	130.27	133.75	136.03	138.55	123.50	9.51%
YoY %	1.59%	6.96%	-2.60%	-1.68%	-1.82%	12.19%	-	-
Horiz. %	114.62%	112.83%	105.48%	108.30%	110.15%	112.19%	100.00%	-
EPS	7.80	3.60	14.20	15.07	14.40	12.40	14.60	-34.13%
YoY %	116.67%	-74.65%	-5.77%	4.65%	16.13%	-15.07%	-	-
Horiz. %	53.42%	24.66%	97.26%	103.22%	98.63%	84.93%	100.00%	-
DPS	13.00	16.00	11.50	10.00	10.00	10.00	11.00	11.76%
YoY %	-18.75%	39.13%	15.00%	0.00%	0.00%	-9.09%	-	-
Horiz. %	118.18%	145.45%	104.55%	90.91%	90.91%	90.91%	100.00%	-
NAPS	0.73	0.77	0.76	0.76	0.79	0.78	0.78	-4.31%
YoY %	-5.19%	1.32%	0.00%	-3.80%	1.28%	0.00%	-	-
Horiz. %	93.59%	98.72%	97.44%	97.44%	101.28%	100.00%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 329,291
RPS	94.20	89.91	82.17	84.43	84.12	86.49	75.63	15.74%
YoY %	4.77%	9.42%	-2.68%	0.37%	-2.74%	14.36%	-	-
Horiz. %	124.55%	118.88%	108.65%	111.64%	111.23%	114.36%	100.00%	-
EPS	5.16	2.32	8.96	9.37	8.90	7.74	8.94	-30.65%
YoY %	122.41%	-74.11%	-4.38%	5.28%	14.99%	-13.42%	-	-
Horiz. %	57.72%	25.95%	100.22%	104.81%	99.55%	86.58%	100.00%	-
DPS	8.65	10.32	7.25	6.31	6.18	6.24	6.74	18.07%
YoY %	-16.18%	42.34%	14.90%	2.10%	-0.96%	-7.42%	-	-
Horiz. %	128.34%	153.12%	107.57%	93.62%	91.69%	92.58%	100.00%	-
NAPS	0.4858	0.4968	0.4794	0.4797	0.4885	0.4869	0.4777	1.12%
YoY %	-2.21%	3.63%	-0.06%	-1.80%	0.33%	1.93%	-	-
Horiz. %	101.70%	104.00%	100.36%	100.42%	102.26%	101.93%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
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	1.47	1.72	1.79	1.53	1.51	1.98	1.74	-10.62%
YoY %	-14.53%	-3.91%	16.99%	1.32%	-23.74%	13.79%	-	-
Horiz. %	84.48%	98.85%	102.87%	87.93%	86.78%	113.79%	100.00%	-
P/EPS	26.84	66.39	16.41	13.80	14.31	22.18	14.73	49.12%
YoY %	-59.57%	304.57%	18.91%	-3.56%	-35.48%	50.58%	-	-
Horiz. %	182.21%	450.71%	111.41%	93.69%	97.15%	150.58%	100.00%	-
EY	3.73	1.51	6.09	7.24	6.99	4.51	6.79	-32.90%
YoY %	147.02%	-75.21%	-15.88%	3.58%	54.99%	-33.58%	-	-
Horiz. %	54.93%	22.24%	89.69%	106.63%	102.95%	66.42%	100.00%	-
DY	6.25	6.69	4.94	4.88	4.85	3.64	5.12	14.20%
YoY %	-6.58%	35.43%	1.23%	0.62%	33.24%	-28.91%	-	-
Horiz. %	122.07%	130.66%	96.48%	95.31%	94.73%	71.09%	100.00%	-
P/NAPS	2.85	3.10	3.07	2.70	2.61	3.53	2.76	2.16%
YoY %	-8.06%	0.98%	13.70%	3.45%	-26.06%	27.90%	-	-
Horiz. %	103.26%	112.32%	111.23%	97.83%	94.57%	127.90%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
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	1.42	1.47	1.97	1.64	1.54	1.45	1.60	-7.64%
YoY %	-3.40%	-25.38%	20.12%	6.49%	6.21%	-9.38%	-	-
Horiz. %	88.75%	91.88%	123.12%	102.50%	96.25%	90.62%	100.00%	-
P/EPS	25.93	56.94	18.10	14.81	14.58	16.21	13.56	54.00%
YoY %	-54.46%	214.59%	22.21%	1.58%	-10.06%	19.54%	-	-
Horiz. %	191.22%	419.91%	133.48%	109.22%	107.52%	119.54%	100.00%	-
EY	3.86	1.76	5.53	6.75	6.86	6.17	7.37	-34.99%
YoY %	119.32%	-68.17%	-18.07%	-1.60%	11.18%	-16.28%	-	-
Horiz. %	52.37%	23.88%	75.03%	91.59%	93.08%	83.72%	100.00%	-
DY	6.47	7.80	4.47	4.55	4.76	4.98	5.56	10.62%
YoY %	-17.05%	74.50%	-1.76%	-4.41%	-4.42%	-10.43%	-	-
Horiz. %	116.37%	140.29%	80.40%	81.83%	85.61%	89.57%	100.00%	-
P/NAPS	2.75	2.66	3.38	2.89	2.66	2.58	2.54	5.43%
YoY %	3.38%	-21.30%	16.96%	8.65%	3.10%	1.57%	-	-
Horiz. %	108.27%	104.72%	133.07%	113.78%	104.72%	101.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos