[PWROOT] QoQ Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

29-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Sep-2016 [#2]

Profit Trend

QoQ- 130.07%

YoY- -24.95%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Cumulative Result
Revenue	109,226	399,301	307,706	204,391	105,075	367,531	278,780	-46.48%
YoY %	-72.65%	29.77%	50.55%	94.52%	-71.41%	31.84%	-	-
Horiz. %	39.18%	143.23%	110.38%	73.32%	37.69%	131.84%	100.00%	-
PBT	3,162	54,761	41,086	25,701	11,456	44,381	39,530	-81.46%
YoY %	-94.23%	33.28%	59.86%	124.35%	-74.19%	12.27%	-	-
Horiz. %	8.00%	138.53%	103.94%	65.02%	28.98%	112.27%	100.00%	-
Tax	-74	-7,544	-4,092	-2,219	-1,121	832	-605	-75.39%
YoY %	99.02%	-84.36%	-84.41%	-97.95%	-234.74%	237.52%	-	-
Horiz. %	12.23%	1,246.94%	676.36%	366.78%	185.29%	-137.52%	100.00%	-
NP	3,088	47,217	36,994	23,482	10,335	45,213	38,925	-81.56%
YoY %	-93.46%	27.63%	57.54%	127.21%	-77.14%	16.15%	-	-
Horiz. %	7.93%	121.30%	95.04%	60.33%	26.55%	116.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,822	43,526	34,167	21,636	9,404	43,448	37,540	-82.21%
YoY %	-93.52%	27.39%	57.92%	130.07%	-78.36%	15.74%	-	-
Horiz. %	7.52%	115.95%	91.01%	57.63%	25.05%	115.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.34%	13.78%	9.96%	8.63%	9.79%	-1.87%	1.53%	-
YoY %	-83.02%	38.35%	15.41%	-11.85%	623.53%	-222.22%	-	-
Horiz. %	152.94%	900.65%	650.98%	564.05%	639.87%	-122.22%	100.00%	-
Total Cost	106,138	352,084	270,712	180,909	94,740	322,318	239,855	-41.95%
YoY %	-69.85%	30.06%	49.64%	90.95%	-70.61%	34.38%	-	-
Horiz. %	44.25%	146.79%	112.86%	75.42%	39.50%	134.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	241,437	232,956	233,120	237,395	236,616	232,124	232,390	2.58%
YoY %	3.64%	-0.07%	-1.80%	0.33%	1.94%	-0.11%	-	-
Horiz. %	103.89%	100.24%	100.31%	102.15%	101.82%	99.89%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	12,542	35,249	23,005	15,025	7,583	32,735	23,834	-34.84%
YoY %	-64.42%	53.22%	53.11%	98.14%	-76.84%	37.35%	-	-
Horiz. %	52.62%	147.89%	96.52%	63.04%	31.82%	137.35%	100.00%	-
Div Payout %	444.44%	80.99%	67.33%	69.44%	80.65%	75.34%	63.49%	-
YoY %	448.76%	20.29%	-3.04%	-13.90%	7.05%	18.66%	-	-
Horiz. %	700.02%	127.56%	106.05%	109.37%	127.03%	118.66%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	241,437	232,956	233,120	237,395	236,616	232,124	232,390	2.58%
YoY %	3.64%	-0.07%	-1.80%	0.33%	1.94%	-0.11%	-	-
Horiz. %	103.89%	100.24%	100.31%	102.15%	101.82%	99.89%	100.00%	-
NOSH	313,555	306,521	329,291	300,500	303,354	297,595	297,936	3.46%
YoY %	2.29%	-6.91%	9.58%	-0.94%	1.94%	-0.11%	-	-
Horiz. %	105.24%	102.88%	110.52%	100.86%	101.82%	99.89%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	2.83%	11.82%	12.02%	11.49%	9.84%	12.30%	13.96%	-
YoY %	-76.06%	-1.66%	4.61%	16.77%	-20.00%	-11.89%	-	-
Horiz. %	20.27%	84.67%	86.10%	82.31%	70.49%	88.11%	100.00%	-
ROE	1.17%	18.68%	14.66%	9.11%	3.97%	18.72%	16.15%	-
YoY %	-93.74%	27.42%	60.92%	129.47%	-78.79%	15.91%	-	-
Horiz. %	7.24%	115.67%	90.77%	56.41%	24.58%	115.91%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	34.83	130.27	100.32	68.02	34.64	123.50	93.57	-48.28%
YoY %	-73.26%	29.85%	47.49%	96.36%	-71.95%	31.99%	-	-
Horiz. %	37.22%	139.22%	107.21%	72.69%	37.02%	131.99%	100.00%	-
EPS	0.90	14.20	11.30	7.20	3.10	14.60	12.60	-82.81%
YoY %	-93.66%	25.66%	56.94%	132.26%	-78.77%	15.87%	-	-
Horiz. %	7.14%	112.70%	89.68%	57.14%	24.60%	115.87%	100.00%	-
DPS	4.00	11.50	7.50	5.00	2.50	11.00	8.00	-37.03%
YoY %	-65.22%	53.33%	50.00%	100.00%	-77.27%	37.50%	-	-
Horiz. %	50.00%	143.75%	93.75%	62.50%	31.25%	137.50%	100.00%	-
NAPS	0.77	0.76	0.76	0.79	0.78	0.78	0.78	-0.85%
YoY %	1.32%	0.00%	-3.80%	1.28%	0.00%	0.00%	-	-
Horiz. %	98.72%	97.44%	97.44%	101.28%	100.00%	100.00%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 298,341
RPS	22.48	82.17	63.32	42.06	21.62	75.63	57.37	-46.48%
YoY %	-72.64%	29.77%	50.55%	94.54%	-71.41%	31.83%	-	-
Horiz. %	39.18%	143.23%	110.37%	73.31%	37.69%	131.83%	100.00%	-
EPS	0.58	8.96	7.03	4.45	1.94	8.94	7.73	-82.23%
YoY %	-93.53%	27.45%	57.98%	129.38%	-78.30%	15.65%	-	-
Horiz. %	7.50%	115.91%	90.94%	57.57%	25.10%	115.65%	100.00%	-
DPS	2.58	7.25	4.73	3.09	1.56	6.74	4.90	-34.82%
YoY %	-64.41%	53.28%	53.07%	98.08%	-76.85%	37.55%	-	-
Horiz. %	52.65%	147.96%	96.53%	63.06%	31.84%	137.55%	100.00%	-
NAPS	0.4968	0.4794	0.4797	0.4885	0.4869	0.4777	0.4782	2.57%
YoY %	3.63%	-0.06%	-1.80%	0.33%	1.93%	-0.10%	-	-
Horiz. %	103.89%	100.25%	100.31%	102.15%	101.82%	99.90%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	2.39	2.33	2.05	2.06	2.75	2.15	2.75	-
P/RPS	6.86	1.79	2.04	3.03	7.94	1.74	2.94	76.01%
YoY %	283.24%	-12.25%	-32.67%	-61.84%	356.32%	-40.82%	-	-
Horiz. %	233.33%	60.88%	69.39%	103.06%	270.07%	59.18%	100.00%	-
P/EPS	265.56	16.41	18.40	28.61	88.71	14.73	21.83	429.74%
YoY %	1,518.28%	-10.82%	-35.69%	-67.75%	502.24%	-32.52%	-	-
Horiz. %	1,216.49%	75.17%	84.29%	131.06%	406.37%	67.48%	100.00%	-
EY	0.38	6.09	5.43	3.50	1.13	6.79	4.58	-81.00%
YoY %	-93.76%	12.15%	55.14%	209.73%	-83.36%	48.25%	-	-
Horiz. %	8.30%	132.97%	118.56%	76.42%	24.67%	148.25%	100.00%	-
DY	1.67	4.94	3.66	2.43	0.91	5.12	2.91	-30.96%
YoY %	-66.19%	34.97%	50.62%	167.03%	-82.23%	75.95%	-	-
Horiz. %	57.39%	169.76%	125.77%	83.51%	31.27%	175.95%	100.00%	-
P/NAPS	3.10	3.07	2.70	2.61	3.53	2.76	3.53	-8.30%
YoY %	0.98%	13.70%	3.45%	-26.06%	27.90%	-21.81%	-	-
Horiz. %	87.82%	86.97%	76.49%	73.94%	100.00%	78.19%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	30/05/17	24/02/17	29/11/16	30/08/16	26/05/16	24/02/16	-
Price	2.05	2.57	2.20	2.10	2.01	1.98	2.41	-
P/RPS	5.88	1.97	2.19	3.09	5.80	1.60	2.58	73.26%
YoY %	198.48%	-10.05%	-29.13%	-46.72%	262.50%	-37.98%	-	-
Horiz. %	227.91%	76.36%	84.88%	119.77%	224.81%	62.02%	100.00%	-
P/EPS	227.78	18.10	19.75	29.17	64.84	13.56	19.13	422.22%
YoY %	1,158.45%	-8.35%	-32.29%	-55.01%	378.17%	-29.12%	-	-
Horiz. %	1,190.70%	94.62%	103.24%	152.48%	338.94%	70.88%	100.00%	-
EY	0.44	5.53	5.06	3.43	1.54	7.37	5.23	-80.82%
YoY %	-92.04%	9.29%	47.52%	122.73%	-79.10%	40.92%	-	-
Horiz. %	8.41%	105.74%	96.75%	65.58%	29.45%	140.92%	100.00%	-
DY	1.95	4.47	3.41	2.38	1.24	5.56	3.32	-29.88%
YoY %	-56.38%	31.09%	43.28%	91.94%	-77.70%	67.47%	-	-
Horiz. %	58.73%	134.64%	102.71%	71.69%	37.35%	167.47%	100.00%	-
P/NAPS	2.66	3.38	2.89	2.66	2.58	2.54	3.09	-9.51%
YoY %	-21.30%	16.96%	8.65%	3.10%	1.57%	-17.80%	-	-
Horiz. %	86.08%	109.39%	93.53%	86.08%	83.50%	82.20%	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