[PWROOT] QoQ Annualized Quarter Result on 31-Mar-2016 [#4]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

26-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

31-Mar-2016 [#4]

Profit Trend

QoQ- -13.2%

YoY- 0.84%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Annualized Quarter Result
Revenue	410,274	408,782	420,300	367,531	371,706	385,830	435,604	-3.89%
YoY %	0.36%	-2.74%	14.36%	-1.12%	-3.66%	-11.43%	-	-
Horiz. %	94.19%	93.84%	96.49%	84.37%	85.33%	88.57%	100.00%	-
PBT	54,781	51,402	45,824	44,381	52,706	69,806	78,912	-21.51%
YoY %	6.57%	12.17%	3.25%	-15.80%	-24.50%	-11.54%	-	-
Horiz. %	69.42%	65.14%	58.07%	56.24%	66.79%	88.46%	100.00%	-
Tax	-5,456	-4,438	-4,484	832	-806	-10,078	-17,516	-53.88%
YoY %	-22.94%	1.03%	-638.94%	203.23%	92.00%	42.46%	-	-
Horiz. %	31.15%	25.34%	25.60%	-4.75%	4.60%	57.54%	100.00%	-
NP	49,325	46,964	41,340	45,213	51,900	59,728	61,396	-13.52%
YoY %	5.03%	13.60%	-8.57%	-12.88%	-13.11%	-2.72%	-	-
Horiz. %	80.34%	76.49%	67.33%	73.64%	84.53%	97.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,556	43,272	37,616	43,448	50,053	57,654	58,712	-15.49%
YoY %	5.28%	15.04%	-13.42%	-13.20%	-13.18%	-1.80%	-	-
Horiz. %	77.59%	73.70%	64.07%	74.00%	85.25%	98.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.96%	8.63%	9.79%	-1.87%	1.53%	14.44%	22.20%	-
YoY %	15.41%	-11.85%	623.53%	-222.22%	-89.40%	-34.95%	-	-
Horiz. %	44.86%	38.87%	44.10%	-8.42%	6.89%	65.05%	100.00%	-
Total Cost	360,949	361,818	378,960	322,318	319,806	326,102	374,208	-2.36%
YoY %	-0.24%	-4.52%	17.57%	0.79%	-1.93%	-12.86%	-	-
Horiz. %	96.46%	96.69%	101.27%	86.13%	85.46%	87.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	233,120	237,395	236,616	232,124	232,390	240,720	227,658	1.58%
YoY %	-1.80%	0.33%	1.94%	-0.11%	-3.46%	5.74%	-	-
Horiz. %	102.40%	104.28%	103.93%	101.96%	102.08%	105.74%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	30,673	30,050	30,335	32,735	31,779	35,662	35,946	-9.99%
YoY %	2.07%	-0.94%	-7.33%	3.01%	-10.89%	-0.79%	-	-
Horiz. %	85.33%	83.60%	84.39%	91.07%	88.41%	99.21%	100.00%	-
Div Payout %	67.33%	69.44%	80.65%	75.34%	63.49%	61.86%	61.22%	-
YoY %	-3.04%	-13.90%	7.05%	18.66%	2.63%	1.05%	-	-
Horiz. %	109.98%	113.43%	131.74%	123.06%	103.71%	101.05%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	233,120	237,395	236,616	232,124	232,390	240,720	227,658	1.58%
YoY %	-1.80%	0.33%	1.94%	-0.11%	-3.46%	5.74%	-	-
Horiz. %	102.40%	104.28%	103.93%	101.96%	102.08%	105.74%	100.00%	-
NOSH	329,291	300,500	303,354	297,595	297,936	297,185	299,551	6.48%
YoY %	9.58%	-0.94%	1.94%	-0.11%	0.25%	-0.79%	-	-
Horiz. %	109.93%	100.32%	101.27%	99.35%	99.46%	99.21%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	12.02%	11.49%	9.84%	12.30%	13.96%	15.48%	14.09%	-
YoY %	4.61%	16.77%	-20.00%	-11.89%	-9.82%	9.87%	-	-
Horiz. %	85.31%	81.55%	69.84%	87.30%	99.08%	109.87%	100.00%	-
ROE	19.54%	18.23%	15.90%	18.72%	21.54%	23.95%	25.79%	-
YoY %	7.19%	14.65%	-15.06%	-13.09%	-10.06%	-7.13%	-	-
Horiz. %	75.77%	70.69%	61.65%	72.59%	83.52%	92.87%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	133.75	136.03	138.55	123.50	124.76	129.83	145.42	-5.40%
YoY %	-1.68%	-1.82%	12.19%	-1.01%	-3.91%	-10.72%	-	-
Horiz. %	91.97%	93.54%	95.28%	84.93%	85.79%	89.28%	100.00%	-
EPS	15.07	14.40	12.40	14.60	16.80	19.40	19.60	-16.00%
YoY %	4.65%	16.13%	-15.07%	-13.10%	-13.40%	-1.02%	-	-
Horiz. %	76.89%	73.47%	63.27%	74.49%	85.71%	98.98%	100.00%	-
DPS	10.00	10.00	10.00	11.00	10.67	12.00	12.00	-11.39%
YoY %	0.00%	0.00%	-9.09%	3.09%	-11.08%	0.00%	-	-
Horiz. %	83.33%	83.33%	83.33%	91.67%	88.92%	100.00%	100.00%	-
NAPS	0.76	0.79	0.78	0.78	0.78	0.81	0.76	0.00%
YoY %	-3.80%	1.28%	0.00%	0.00%	-3.70%	6.58%	-	-
Horiz. %	100.00%	103.95%	102.63%	102.63%	102.63%	106.58%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 295,450
RPS	84.43	84.12	86.49	75.63	76.49	79.40	89.64	-3.89%
YoY %	0.37%	-2.74%	14.36%	-1.12%	-3.66%	-11.42%	-	-
Horiz. %	94.19%	93.84%	96.49%	84.37%	85.33%	88.58%	100.00%	-
EPS	9.37	8.90	7.74	8.94	10.30	11.86	12.08	-15.51%
YoY %	5.28%	14.99%	-13.42%	-13.20%	-13.15%	-1.82%	-	-
Horiz. %	77.57%	73.68%	64.07%	74.01%	85.26%	98.18%	100.00%	-
DPS	6.31	6.18	6.24	6.74	6.54	7.34	7.40	-10.03%
YoY %	2.10%	-0.96%	-7.42%	3.06%	-10.90%	-0.81%	-	-
Horiz. %	85.27%	83.51%	84.32%	91.08%	88.38%	99.19%	100.00%	-
NAPS	0.4797	0.4885	0.4869	0.4777	0.4782	0.4954	0.4685	1.58%
YoY %	-1.80%	0.33%	1.93%	-0.10%	-3.47%	5.74%	-	-
Horiz. %	102.39%	104.27%	103.93%	101.96%	102.07%	105.74%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	2.05	2.06	2.75	2.15	2.75	2.34	2.01	-
P/RPS	1.53	1.51	1.98	1.74	2.20	1.80	1.38	7.08%
YoY %	1.32%	-23.74%	13.79%	-20.91%	22.22%	30.43%	-	-
Horiz. %	110.87%	109.42%	143.48%	126.09%	159.42%	130.43%	100.00%	-
P/EPS	13.80	14.31	22.18	14.73	16.37	12.06	10.26	21.73%
YoY %	-3.56%	-35.48%	50.58%	-10.02%	35.74%	17.54%	-	-
Horiz. %	134.50%	139.47%	216.18%	143.57%	159.55%	117.54%	100.00%	-
EY	7.24	6.99	4.51	6.79	6.11	8.29	9.75	-17.92%
YoY %	3.58%	54.99%	-33.58%	11.13%	-26.30%	-14.97%	-	-
Horiz. %	74.26%	71.69%	46.26%	69.64%	62.67%	85.03%	100.00%	-
DY	4.88	4.85	3.64	5.12	3.88	5.13	5.97	-12.52%
YoY %	0.62%	33.24%	-28.91%	31.96%	-24.37%	-14.07%	-	-
Horiz. %	81.74%	81.24%	60.97%	85.76%	64.99%	85.93%	100.00%	-
P/NAPS	2.70	2.61	3.53	2.76	3.53	2.89	2.64	1.50%
YoY %	3.45%	-26.06%	27.90%	-21.81%	22.15%	9.47%	-	-
Horiz. %	102.27%	98.86%	133.71%	104.55%	133.71%	109.47%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	24/02/17	29/11/16	30/08/16	26/05/16	24/02/16	25/11/15	25/08/15	-
Price	2.20	2.10	2.01	1.98	2.41	2.81	2.09	-
P/RPS	1.64	1.54	1.45	1.60	1.93	2.16	1.44	9.01%
YoY %	6.49%	6.21%	-9.38%	-17.10%	-10.65%	50.00%	-	-
Horiz. %	113.89%	106.94%	100.69%	111.11%	134.03%	150.00%	100.00%	-
P/EPS	14.81	14.58	16.21	13.56	14.35	14.48	10.66	24.38%
YoY %	1.58%	-10.06%	19.54%	-5.51%	-0.90%	35.83%	-	-
Horiz. %	138.93%	136.77%	152.06%	127.20%	134.62%	135.83%	100.00%	-
EY	6.75	6.86	6.17	7.37	6.97	6.90	9.38	-19.61%
YoY %	-1.60%	11.18%	-16.28%	5.74%	1.01%	-26.44%	-	-
Horiz. %	71.96%	73.13%	65.78%	78.57%	74.31%	73.56%	100.00%	-
DY	4.55	4.76	4.98	5.56	4.43	4.27	5.74	-14.28%
YoY %	-4.41%	-4.42%	-10.43%	25.51%	3.75%	-25.61%	-	-
Horiz. %	79.27%	82.93%	86.76%	96.86%	77.18%	74.39%	100.00%	-
P/NAPS	2.89	2.66	2.58	2.54	3.09	3.47	2.75	3.35%
YoY %	8.65%	3.10%	1.57%	-17.80%	-10.95%	26.18%	-	-
Horiz. %	105.09%	96.73%	93.82%	92.36%	112.36%	126.18%	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