[PWROOT] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 15.74%
YoY- 0.84%
Quarter Report
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 307,706 204,391 105,075 367,531 278,780 192,915 108,901 99.23%
PBT 41,086 25,701 11,456 44,381 39,530 34,903 19,728 62.72%
Tax -4,092 -2,219 -1,121 832 -605 -5,039 -4,379 -4.39%
NP 36,994 23,482 10,335 45,213 38,925 29,864 15,349 79.28%
-
NP to SH 34,167 21,636 9,404 43,448 37,540 28,827 14,678 75.19%
-
Tax Rate 9.96% 8.63% 9.79% -1.87% 1.53% 14.44% 22.20% -
Total Cost 270,712 180,909 94,740 322,318 239,855 163,051 93,552 102.41%
-
Net Worth 233,120 237,395 236,616 232,124 232,390 240,720 227,658 1.58%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 23,005 15,025 7,583 32,735 23,834 17,831 8,986 86.60%
Div Payout % 67.33% 69.44% 80.65% 75.34% 63.49% 61.86% 61.22% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 233,120 237,395 236,616 232,124 232,390 240,720 227,658 1.58%
NOSH 329,291 300,500 303,354 297,595 297,936 297,185 299,551 6.48%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.02% 11.49% 9.84% 12.30% 13.96% 15.48% 14.09% -
ROE 14.66% 9.11% 3.97% 18.72% 16.15% 11.98% 6.45% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 100.32 68.02 34.64 123.50 93.57 64.91 36.35 96.14%
EPS 11.30 7.20 3.10 14.60 12.60 9.70 4.90 74.10%
DPS 7.50 5.00 2.50 11.00 8.00 6.00 3.00 83.69%
NAPS 0.76 0.79 0.78 0.78 0.78 0.81 0.76 0.00%
Adjusted Per Share Value based on latest NOSH - 295,450
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 63.32 42.06 21.62 75.63 57.37 39.70 22.41 99.23%
EPS 7.03 4.45 1.94 8.94 7.73 5.93 3.02 75.19%
DPS 4.73 3.09 1.56 6.74 4.90 3.67 1.85 86.44%
NAPS 0.4797 0.4885 0.4869 0.4777 0.4782 0.4954 0.4685 1.58%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.05 2.06 2.75 2.15 2.75 2.34 2.01 -
P/RPS 2.04 3.03 7.94 1.74 2.94 3.60 5.53 -48.40%
P/EPS 18.40 28.61 88.71 14.73 21.83 24.12 41.02 -41.25%
EY 5.43 3.50 1.13 6.79 4.58 4.15 2.44 70.04%
DY 3.66 2.43 0.91 5.12 2.91 2.56 1.49 81.55%
P/NAPS 2.70 2.61 3.53 2.76 3.53 2.89 2.64 1.50%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 29/11/16 30/08/16 26/05/16 24/02/16 25/11/15 25/08/15 -
Price 2.20 2.10 2.01 1.98 2.41 2.81 2.09 -
P/RPS 2.19 3.09 5.80 1.60 2.58 4.33 5.75 -47.30%
P/EPS 19.75 29.17 64.84 13.56 19.13 28.97 42.65 -40.00%
EY 5.06 3.43 1.54 7.37 5.23 3.45 2.34 66.83%
DY 3.41 2.38 1.24 5.56 3.32 2.14 1.44 77.19%
P/NAPS 2.89 2.66 2.58 2.54 3.09 3.47 2.75 3.35%

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