[PWROOT] QoQ Cumulative 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- 30.23%

YoY- 57.26%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Cumulative Result
Revenue	204,391	105,075	367,531	278,780	192,915	108,901	383,236	-34.15%
YoY %	94.52%	-71.41%	31.84%	44.51%	77.15%	-71.58%	-	-
Horiz. %	53.33%	27.42%	95.90%	72.74%	50.34%	28.42%	100.00%	-
PBT	25,701	11,456	44,381	39,530	34,903	19,728	51,940	-37.35%
YoY %	124.35%	-74.19%	12.27%	13.26%	76.92%	-62.02%	-	-
Horiz. %	49.48%	22.06%	85.45%	76.11%	67.20%	37.98%	100.00%	-
Tax	-2,219	-1,121	832	-605	-5,039	-4,379	-5,411	-44.71%
YoY %	-97.95%	-234.74%	237.52%	87.99%	-15.07%	19.07%	-	-
Horiz. %	41.01%	20.72%	-15.38%	11.18%	93.13%	80.93%	100.00%	-
NP	23,482	10,335	45,213	38,925	29,864	15,349	46,529	-36.53%
YoY %	127.21%	-77.14%	16.15%	30.34%	94.57%	-67.01%	-	-
Horiz. %	50.47%	22.21%	97.17%	83.66%	64.18%	32.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,636	9,404	43,448	37,540	28,827	14,678	43,085	-36.74%
YoY %	130.07%	-78.36%	15.74%	30.23%	96.40%	-65.93%	-	-
Horiz. %	50.22%	21.83%	100.84%	87.13%	66.91%	34.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.63%	9.79%	-1.87%	1.53%	14.44%	22.20%	10.42%	-
YoY %	-11.85%	623.53%	-222.22%	-89.40%	-34.95%	113.05%	-	-
Horiz. %	82.82%	93.95%	-17.95%	14.68%	138.58%	213.05%	100.00%	-
Total Cost	180,909	94,740	322,318	239,855	163,051	93,552	336,707	-33.83%
YoY %	90.95%	-70.61%	34.38%	47.10%	74.29%	-72.22%	-	-
Horiz. %	53.73%	28.14%	95.73%	71.24%	48.43%	27.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	237,395	236,616	232,124	232,390	240,720	227,658	228,983	2.42%
YoY %	0.33%	1.94%	-0.11%	-3.46%	5.74%	-0.58%	-	-
Horiz. %	103.67%	103.33%	101.37%	101.49%	105.13%	99.42%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	15,025	7,583	32,735	23,834	17,831	8,986	30,129	-37.03%
YoY %	98.14%	-76.84%	37.35%	33.67%	98.43%	-70.17%	-	-
Horiz. %	49.87%	25.17%	108.65%	79.11%	59.18%	29.83%	100.00%	-
Div Payout %	69.44%	80.65%	75.34%	63.49%	61.86%	61.22%	69.93%	-
YoY %	-13.90%	7.05%	18.66%	2.63%	1.05%	-12.46%	-	-
Horiz. %	99.30%	115.33%	107.74%	90.79%	88.46%	87.54%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	237,395	236,616	232,124	232,390	240,720	227,658	228,983	2.42%
YoY %	0.33%	1.94%	-0.11%	-3.46%	5.74%	-0.58%	-	-
Horiz. %	103.67%	103.33%	101.37%	101.49%	105.13%	99.42%	100.00%	-
NOSH	300,500	303,354	297,595	297,936	297,185	299,551	301,293	-0.17%
YoY %	-0.94%	1.94%	-0.11%	0.25%	-0.79%	-0.58%	-	-
Horiz. %	99.74%	100.68%	98.77%	98.89%	98.64%	99.42%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	11.49%	9.84%	12.30%	13.96%	15.48%	14.09%	12.14%	-
YoY %	16.77%	-20.00%	-11.89%	-9.82%	9.87%	16.06%	-	-
Horiz. %	94.65%	81.05%	101.32%	114.99%	127.51%	116.06%	100.00%	-
ROE	9.11%	3.97%	18.72%	16.15%	11.98%	6.45%	18.82%	-
YoY %	129.47%	-78.79%	15.91%	34.81%	85.74%	-65.73%	-	-
Horiz. %	48.41%	21.09%	99.47%	85.81%	63.66%	34.27%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	68.02	34.64	123.50	93.57	64.91	36.35	127.20	-34.04%
YoY %	96.36%	-71.95%	31.99%	44.15%	78.57%	-71.42%	-	-
Horiz. %	53.47%	27.23%	97.09%	73.56%	51.03%	28.58%	100.00%	-
EPS	7.20	3.10	14.60	12.60	9.70	4.90	14.30	-36.63%
YoY %	132.26%	-78.77%	15.87%	29.90%	97.96%	-65.73%	-	-
Horiz. %	50.35%	21.68%	102.10%	88.11%	67.83%	34.27%	100.00%	-
DPS	5.00	2.50	11.00	8.00	6.00	3.00	10.00	-36.92%
YoY %	100.00%	-77.27%	37.50%	33.33%	100.00%	-70.00%	-	-
Horiz. %	50.00%	25.00%	110.00%	80.00%	60.00%	30.00%	100.00%	-
NAPS	0.79	0.78	0.78	0.78	0.81	0.76	0.76	2.60%
YoY %	1.28%	0.00%	0.00%	-3.70%	6.58%	0.00%	-	-
Horiz. %	103.95%	102.63%	102.63%	102.63%	106.58%	100.00%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 300,448
RPS	42.06	21.62	75.63	57.37	39.70	22.41	78.86	-34.15%
YoY %	94.54%	-71.41%	31.83%	44.51%	77.15%	-71.58%	-	-
Horiz. %	53.34%	27.42%	95.90%	72.75%	50.34%	28.42%	100.00%	-
EPS	4.45	1.94	8.94	7.73	5.93	3.02	8.87	-36.78%
YoY %	129.38%	-78.30%	15.65%	30.35%	96.36%	-65.95%	-	-
Horiz. %	50.17%	21.87%	100.79%	87.15%	66.85%	34.05%	100.00%	-
DPS	3.09	1.56	6.74	4.90	3.67	1.85	6.20	-37.05%
YoY %	98.08%	-76.85%	37.55%	33.51%	98.38%	-70.16%	-	-
Horiz. %	49.84%	25.16%	108.71%	79.03%	59.19%	29.84%	100.00%	-
NAPS	0.4885	0.4869	0.4777	0.4782	0.4954	0.4685	0.4712	2.42%
YoY %	0.33%	1.93%	-0.10%	-3.47%	5.74%	-0.57%	-	-
Horiz. %	103.67%	103.33%	101.38%	101.49%	105.14%	99.43%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
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	3.03	7.94	1.74	2.94	3.60	5.53	1.31	74.62%
YoY %	-61.84%	356.32%	-40.82%	-18.33%	-34.90%	322.14%	-	-
Horiz. %	231.30%	606.11%	132.82%	224.43%	274.81%	422.14%	100.00%	-
P/EPS	28.61	88.71	14.73	21.83	24.12	41.02	11.61	82.14%
YoY %	-67.75%	502.24%	-32.52%	-9.49%	-41.20%	253.32%	-	-
Horiz. %	246.43%	764.08%	126.87%	188.03%	207.75%	353.32%	100.00%	-
EY	3.50	1.13	6.79	4.58	4.15	2.44	8.61	-45.03%
YoY %	209.73%	-83.36%	48.25%	10.36%	70.08%	-71.66%	-	-
Horiz. %	40.65%	13.12%	78.86%	53.19%	48.20%	28.34%	100.00%	-
DY	2.43	0.91	5.12	2.91	2.56	1.49	6.02	-45.29%
YoY %	167.03%	-82.23%	75.95%	13.67%	71.81%	-75.25%	-	-
Horiz. %	40.37%	15.12%	85.05%	48.34%	42.52%	24.75%	100.00%	-
P/NAPS	2.61	3.53	2.76	3.53	2.89	2.64	2.18	12.71%
YoY %	-26.06%	27.90%	-21.81%	22.15%	9.47%	21.10%	-	-
Horiz. %	119.72%	161.93%	126.61%	161.93%	132.57%	121.10%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
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	3.09	5.80	1.60	2.58	4.33	5.75	1.44	66.13%
YoY %	-46.72%	262.50%	-37.98%	-40.42%	-24.70%	299.31%	-	-
Horiz. %	214.58%	402.78%	111.11%	179.17%	300.69%	399.31%	100.00%	-
P/EPS	29.17	64.84	13.56	19.13	28.97	42.65	12.80	72.91%
YoY %	-55.01%	378.17%	-29.12%	-33.97%	-32.08%	233.20%	-	-
Horiz. %	227.89%	506.56%	105.94%	149.45%	226.33%	333.20%	100.00%	-
EY	3.43	1.54	7.37	5.23	3.45	2.34	7.81	-42.13%
YoY %	122.73%	-79.10%	40.92%	51.59%	47.44%	-70.04%	-	-
Horiz. %	43.92%	19.72%	94.37%	66.97%	44.17%	29.96%	100.00%	-
DY	2.38	1.24	5.56	3.32	2.14	1.44	5.46	-42.42%
YoY %	91.94%	-77.70%	67.47%	55.14%	48.61%	-73.63%	-	-
Horiz. %	43.59%	22.71%	101.83%	60.81%	39.19%	26.37%	100.00%	-
P/NAPS	2.66	2.58	2.54	3.09	3.47	2.75	2.41	6.78%
YoY %	3.10%	1.57%	-17.80%	-10.95%	26.18%	14.11%	-	-
Horiz. %	110.37%	107.05%	105.39%	128.22%	143.98%	114.11%	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