[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
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 204,391 105,075 367,531 278,780 192,915 108,901 383,236 -34.15%
PBT 25,701 11,456 44,381 39,530 34,903 19,728 51,940 -37.35%
Tax -2,219 -1,121 832 -605 -5,039 -4,379 -5,411 -44.71%
NP 23,482 10,335 45,213 38,925 29,864 15,349 46,529 -36.53%
-
NP to SH 21,636 9,404 43,448 37,540 28,827 14,678 43,085 -36.74%
-
Tax Rate 8.63% 9.79% -1.87% 1.53% 14.44% 22.20% 10.42% -
Total Cost 180,909 94,740 322,318 239,855 163,051 93,552 336,707 -33.83%
-
Net Worth 237,395 236,616 232,124 232,390 240,720 227,658 228,983 2.42%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 15,025 7,583 32,735 23,834 17,831 8,986 30,129 -37.03%
Div Payout % 69.44% 80.65% 75.34% 63.49% 61.86% 61.22% 69.93% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 237,395 236,616 232,124 232,390 240,720 227,658 228,983 2.42%
NOSH 300,500 303,354 297,595 297,936 297,185 299,551 301,293 -0.17%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 11.49% 9.84% 12.30% 13.96% 15.48% 14.09% 12.14% -
ROE 9.11% 3.97% 18.72% 16.15% 11.98% 6.45% 18.82% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 68.02 34.64 123.50 93.57 64.91 36.35 127.20 -34.04%
EPS 7.20 3.10 14.60 12.60 9.70 4.90 14.30 -36.63%
DPS 5.00 2.50 11.00 8.00 6.00 3.00 10.00 -36.92%
NAPS 0.79 0.78 0.78 0.78 0.81 0.76 0.76 2.60%
Adjusted Per Share Value based on latest NOSH - 300,448
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 42.06 21.62 75.63 57.37 39.70 22.41 78.86 -34.15%
EPS 4.45 1.94 8.94 7.73 5.93 3.02 8.87 -36.78%
DPS 3.09 1.56 6.74 4.90 3.67 1.85 6.20 -37.05%
NAPS 0.4885 0.4869 0.4777 0.4782 0.4954 0.4685 0.4712 2.42%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
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%
P/EPS 28.61 88.71 14.73 21.83 24.12 41.02 11.61 82.14%
EY 3.50 1.13 6.79 4.58 4.15 2.44 8.61 -45.03%
DY 2.43 0.91 5.12 2.91 2.56 1.49 6.02 -45.29%
P/NAPS 2.61 3.53 2.76 3.53 2.89 2.64 2.18 12.71%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
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%
P/EPS 29.17 64.84 13.56 19.13 28.97 42.65 12.80 72.91%
EY 3.43 1.54 7.37 5.23 3.45 2.34 7.81 -42.13%
DY 2.38 1.24 5.56 3.32 2.14 1.44 5.46 -42.42%
P/NAPS 2.66 2.58 2.54 3.09 3.47 2.75 2.41 6.78%

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