[PWROOT] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

24-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

31-Dec-2016 [#3]

Profit Trend

QoQ- 57.92%

YoY- -8.99%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	228,880	109,226	399,301	307,706	204,391	105,075	367,531	-27.05%
YoY %	109.55%	-72.65%	29.77%	50.55%	94.52%	-71.41%	-	-
Horiz. %	62.28%	29.72%	108.64%	83.72%	55.61%	28.59%	100.00%	-
PBT	14,050	3,162	54,761	41,086	25,701	11,456	44,381	-53.51%
YoY %	344.34%	-94.23%	33.28%	59.86%	124.35%	-74.19%	-	-
Horiz. %	31.66%	7.12%	123.39%	92.58%	57.91%	25.81%	100.00%	-
Tax	-975	-74	-7,544	-4,092	-2,219	-1,121	832	-
YoY %	-1,217.57%	99.02%	-84.36%	-84.41%	-97.95%	-234.74%	-	-
Horiz. %	-117.19%	-8.89%	-906.73%	-491.83%	-266.71%	-134.74%	100.00%	-
NP	13,075	3,088	47,217	36,994	23,482	10,335	45,213	-56.23%
YoY %	323.41%	-93.46%	27.63%	57.54%	127.21%	-77.14%	-	-
Horiz. %	28.92%	6.83%	104.43%	81.82%	51.94%	22.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,533	2,822	43,526	34,167	21,636	9,404	43,448	-56.30%
YoY %	344.12%	-93.52%	27.39%	57.92%	130.07%	-78.36%	-	-
Horiz. %	28.85%	6.50%	100.18%	78.64%	49.80%	21.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.94%	2.34%	13.78%	9.96%	8.63%	9.79%	-1.87%	-
YoY %	196.58%	-83.02%	38.35%	15.41%	-11.85%	623.53%	-	-
Horiz. %	-371.12%	-125.13%	-736.90%	-532.62%	-461.50%	-523.53%	100.00%	-
Total Cost	215,805	106,138	352,084	270,712	180,909	94,740	322,318	-23.44%
YoY %	103.32%	-69.85%	30.06%	49.64%	90.95%	-70.61%	-	-
Horiz. %	66.95%	32.93%	109.23%	83.99%	56.13%	29.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	236,083	241,437	232,956	233,120	237,395	236,616	232,124	1.13%
YoY %	-2.22%	3.64%	-0.07%	-1.80%	0.33%	1.94%	-	-
Horiz. %	101.71%	104.01%	100.36%	100.43%	102.27%	101.94%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	21,021	12,542	35,249	23,005	15,025	7,583	32,735	-25.54%
YoY %	67.60%	-64.42%	53.22%	53.11%	98.14%	-76.84%	-	-
Horiz. %	64.22%	38.31%	107.68%	70.28%	45.90%	23.16%	100.00%	-
Div Payout %	167.73%	444.44%	80.99%	67.33%	69.44%	80.65%	75.34%	-
YoY %	-62.26%	448.76%	20.29%	-3.04%	-13.90%	7.05%	-	-
Horiz. %	222.63%	589.91%	107.50%	89.37%	92.17%	107.05%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	236,083	241,437	232,956	233,120	237,395	236,616	232,124	1.13%
YoY %	-2.22%	3.64%	-0.07%	-1.80%	0.33%	1.94%	-	-
Horiz. %	101.71%	104.01%	100.36%	100.43%	102.27%	101.94%	100.00%	-
NOSH	330,108	313,555	306,521	329,291	300,500	303,354	297,595	7.15%
YoY %	5.28%	2.29%	-6.91%	9.58%	-0.94%	1.94%	-	-
Horiz. %	110.93%	105.36%	103.00%	110.65%	100.98%	101.94%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	5.71%	2.83%	11.82%	12.02%	11.49%	9.84%	12.30%	-
YoY %	101.77%	-76.06%	-1.66%	4.61%	16.77%	-20.00%	-	-
Horiz. %	46.42%	23.01%	96.10%	97.72%	93.41%	80.00%	100.00%	-
ROE	5.31%	1.17%	18.68%	14.66%	9.11%	3.97%	18.72%	-
YoY %	353.85%	-93.74%	27.42%	60.92%	129.47%	-78.79%	-	-
Horiz. %	28.37%	6.25%	99.79%	78.31%	48.66%	21.21%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	70.77	34.83	130.27	100.32	68.02	34.64	123.50	-30.98%
YoY %	103.19%	-73.26%	29.85%	47.49%	96.36%	-71.95%	-	-
Horiz. %	57.30%	28.20%	105.48%	81.23%	55.08%	28.05%	100.00%	-
EPS	3.90	0.90	14.20	11.30	7.20	3.10	14.60	-58.48%
YoY %	333.33%	-93.66%	25.66%	56.94%	132.26%	-78.77%	-	-
Horiz. %	26.71%	6.16%	97.26%	77.40%	49.32%	21.23%	100.00%	-
DPS	6.50	4.00	11.50	7.50	5.00	2.50	11.00	-29.55%
YoY %	62.50%	-65.22%	53.33%	50.00%	100.00%	-77.27%	-	-
Horiz. %	59.09%	36.36%	104.55%	68.18%	45.45%	22.73%	100.00%	-
NAPS	0.73	0.77	0.76	0.76	0.79	0.78	0.78	-4.31%
YoY %	-5.19%	1.32%	0.00%	-3.80%	1.28%	0.00%	-	-
Horiz. %	93.59%	98.72%	97.44%	97.44%	101.28%	100.00%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 329,291
RPS	47.10	22.48	82.17	63.32	42.06	21.62	75.63	-27.05%
YoY %	109.52%	-72.64%	29.77%	50.55%	94.54%	-71.41%	-	-
Horiz. %	62.28%	29.72%	108.65%	83.72%	55.61%	28.59%	100.00%	-
EPS	2.58	0.58	8.96	7.03	4.45	1.94	8.94	-56.29%
YoY %	344.83%	-93.53%	27.45%	57.98%	129.38%	-78.30%	-	-
Horiz. %	28.86%	6.49%	100.22%	78.64%	49.78%	21.70%	100.00%	-
DPS	4.33	2.58	7.25	4.73	3.09	1.56	6.74	-25.52%
YoY %	67.83%	-64.41%	53.28%	53.07%	98.08%	-76.85%	-	-
Horiz. %	64.24%	38.28%	107.57%	70.18%	45.85%	23.15%	100.00%	-
NAPS	0.4858	0.4968	0.4794	0.4797	0.4885	0.4869	0.4777	1.12%
YoY %	-2.21%	3.63%	-0.06%	-1.80%	0.33%	1.93%	-	-
Horiz. %	101.70%	104.00%	100.36%	100.42%	102.26%	101.93%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	2.08	2.39	2.33	2.05	2.06	2.75	2.15	-
P/RPS	2.94	6.86	1.79	2.04	3.03	7.94	1.74	41.81%
YoY %	-57.14%	283.24%	-12.25%	-32.67%	-61.84%	356.32%	-	-
Horiz. %	168.97%	394.25%	102.87%	117.24%	174.14%	456.32%	100.00%	-
P/EPS	53.67	265.56	16.41	18.40	28.61	88.71	14.73	136.59%
YoY %	-79.79%	1,518.28%	-10.82%	-35.69%	-67.75%	502.24%	-	-
Horiz. %	364.36%	1,802.85%	111.41%	124.92%	194.23%	602.24%	100.00%	-
EY	1.86	0.38	6.09	5.43	3.50	1.13	6.79	-57.78%
YoY %	389.47%	-93.76%	12.15%	55.14%	209.73%	-83.36%	-	-
Horiz. %	27.39%	5.60%	89.69%	79.97%	51.55%	16.64%	100.00%	-
DY	3.13	1.67	4.94	3.66	2.43	0.91	5.12	-27.94%
YoY %	87.43%	-66.19%	34.97%	50.62%	167.03%	-82.23%	-	-
Horiz. %	61.13%	32.62%	96.48%	71.48%	47.46%	17.77%	100.00%	-
P/NAPS	2.85	3.10	3.07	2.70	2.61	3.53	2.76	2.16%
YoY %	-8.06%	0.98%	13.70%	3.45%	-26.06%	27.90%	-	-
Horiz. %	103.26%	112.32%	111.23%	97.83%	94.57%	127.90%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	28/11/17	29/08/17	30/05/17	24/02/17	29/11/16	30/08/16	26/05/16	-
Price	2.01	2.05	2.57	2.20	2.10	2.01	1.98	-
P/RPS	2.84	5.88	1.97	2.19	3.09	5.80	1.60	46.54%
YoY %	-51.70%	198.48%	-10.05%	-29.13%	-46.72%	262.50%	-	-
Horiz. %	177.50%	367.50%	123.12%	136.88%	193.12%	362.50%	100.00%	-
P/EPS	51.87	227.78	18.10	19.75	29.17	64.84	13.56	144.38%
YoY %	-77.23%	1,158.45%	-8.35%	-32.29%	-55.01%	378.17%	-	-
Horiz. %	382.52%	1,679.79%	133.48%	145.65%	215.12%	478.17%	100.00%	-
EY	1.93	0.44	5.53	5.06	3.43	1.54	7.37	-59.03%
YoY %	338.64%	-92.04%	9.29%	47.52%	122.73%	-79.10%	-	-
Horiz. %	26.19%	5.97%	75.03%	68.66%	46.54%	20.90%	100.00%	-
DY	3.23	1.95	4.47	3.41	2.38	1.24	5.56	-30.35%
YoY %	65.64%	-56.38%	31.09%	43.28%	91.94%	-77.70%	-	-
Horiz. %	58.09%	35.07%	80.40%	61.33%	42.81%	22.30%	100.00%	-
P/NAPS	2.75	2.66	3.38	2.89	2.66	2.58	2.54	5.43%
YoY %	3.38%	-21.30%	16.96%	8.65%	3.10%	1.57%	-	-
Horiz. %	108.27%	104.72%	133.07%	113.78%	104.72%	101.57%	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