[PWROOT] QoQ Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -4.46%
YoY- 0.18%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 458,661 457,760 436,904 399,301 410,274 408,782 420,300 5.97%
PBT 27,680 28,100 12,648 54,761 54,781 51,402 45,824 -28.47%
Tax -1,481 -1,950 -296 -7,544 -5,456 -4,438 -4,484 -52.12%
NP 26,198 26,150 12,352 47,217 49,325 46,964 41,340 -26.15%
-
NP to SH 25,265 25,066 11,288 43,526 45,556 43,272 37,616 -23.24%
-
Tax Rate 5.35% 6.94% 2.34% 13.78% 9.96% 8.63% 9.79% -
Total Cost 432,462 431,610 424,552 352,084 360,949 361,818 378,960 9.17%
-
Net Worth 229,621 236,083 241,437 232,956 233,120 237,395 236,616 -1.97%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 38,809 42,042 50,168 35,249 30,673 30,050 30,335 17.79%
Div Payout % 153.61% 167.73% 444.44% 80.99% 67.33% 69.44% 80.65% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 229,621 236,083 241,437 232,956 233,120 237,395 236,616 -1.97%
NOSH 330,148 330,108 313,555 306,521 329,291 300,500 303,354 5.78%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.71% 5.71% 2.83% 11.82% 12.02% 11.49% 9.84% -
ROE 11.00% 10.62% 4.68% 18.68% 19.54% 18.23% 15.90% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 141.82 141.55 139.34 130.27 133.75 136.03 138.55 1.56%
EPS 7.87 7.80 3.60 14.20 15.07 14.40 12.40 -26.08%
DPS 12.00 13.00 16.00 11.50 10.00 10.00 10.00 12.88%
NAPS 0.71 0.73 0.77 0.76 0.76 0.79 0.78 -6.06%
Adjusted Per Share Value based on latest NOSH - 322,724
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 94.39 94.20 89.91 82.17 84.43 84.12 86.49 5.98%
EPS 5.20 5.16 2.32 8.96 9.37 8.90 7.74 -23.23%
DPS 7.99 8.65 10.32 7.25 6.31 6.18 6.24 17.86%
NAPS 0.4725 0.4858 0.4968 0.4794 0.4797 0.4885 0.4869 -1.97%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.88 2.08 2.39 2.33 2.05 2.06 2.75 -
P/RPS 1.33 1.47 1.72 1.79 1.53 1.51 1.98 -23.24%
P/EPS 24.07 26.84 66.39 16.41 13.80 14.31 22.18 5.58%
EY 4.16 3.73 1.51 6.09 7.24 6.99 4.51 -5.22%
DY 6.38 6.25 6.69 4.94 4.88 4.85 3.64 45.22%
P/NAPS 2.65 2.85 3.10 3.07 2.70 2.61 3.53 -17.35%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 29/08/17 30/05/17 24/02/17 29/11/16 30/08/16 -
Price 1.67 2.01 2.05 2.57 2.20 2.10 2.01 -
P/RPS 1.18 1.42 1.47 1.97 1.64 1.54 1.45 -12.80%
P/EPS 21.38 25.93 56.94 18.10 14.81 14.58 16.21 20.20%
EY 4.68 3.86 1.76 5.53 6.75 6.86 6.17 -16.78%
DY 7.19 6.47 7.80 4.47 4.55 4.76 4.98 27.65%
P/NAPS 2.35 2.75 2.66 3.38 2.89 2.66 2.58 -6.01%

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