[PWROOT] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 27.39%
YoY- 0.18%
Quarter Report
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 343,996 228,880 109,226 399,301 307,706 204,391 105,075 120.00%
PBT 20,760 14,050 3,162 54,761 41,086 25,701 11,456 48.47%
Tax -1,111 -975 -74 -7,544 -4,092 -2,219 -1,121 -0.59%
NP 19,649 13,075 3,088 47,217 36,994 23,482 10,335 53.28%
-
NP to SH 18,949 12,533 2,822 43,526 34,167 21,636 9,404 59.32%
-
Tax Rate 5.35% 6.94% 2.34% 13.78% 9.96% 8.63% 9.79% -
Total Cost 324,347 215,805 106,138 352,084 270,712 180,909 94,740 126.64%
-
Net Worth 229,621 236,083 241,437 232,956 233,120 237,395 236,616 -1.97%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 29,106 21,021 12,542 35,249 23,005 15,025 7,583 144.54%
Div Payout % 153.61% 167.73% 444.44% 80.99% 67.33% 69.44% 80.65% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 229,621 236,083 241,437 232,956 233,120 237,395 236,616 -1.97%
NOSH 330,148 330,108 313,555 306,521 329,291 300,500 303,354 5.78%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.71% 5.71% 2.83% 11.82% 12.02% 11.49% 9.84% -
ROE 8.25% 5.31% 1.17% 18.68% 14.66% 9.11% 3.97% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 106.37 70.77 34.83 130.27 100.32 68.02 34.64 110.83%
EPS 5.90 3.90 0.90 14.20 11.30 7.20 3.10 53.39%
DPS 9.00 6.50 4.00 11.50 7.50 5.00 2.50 134.34%
NAPS 0.71 0.73 0.77 0.76 0.76 0.79 0.78 -6.06%
Adjusted Per Share Value based on latest NOSH - 322,724
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 70.79 47.10 22.48 82.17 63.32 42.06 21.62 120.02%
EPS 3.90 2.58 0.58 8.96 7.03 4.45 1.94 59.08%
DPS 5.99 4.33 2.58 7.25 4.73 3.09 1.56 144.60%
NAPS 0.4725 0.4858 0.4968 0.4794 0.4797 0.4885 0.4869 -1.97%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.88 2.08 2.39 2.33 2.05 2.06 2.75 -
P/RPS 1.77 2.94 6.86 1.79 2.04 3.03 7.94 -63.13%
P/EPS 32.09 53.67 265.56 16.41 18.40 28.61 88.71 -49.13%
EY 3.12 1.86 0.38 6.09 5.43 3.50 1.13 96.44%
DY 4.79 3.13 1.67 4.94 3.66 2.43 0.91 201.68%
P/NAPS 2.65 2.85 3.10 3.07 2.70 2.61 3.53 -17.35%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 29/08/17 30/05/17 24/02/17 29/11/16 30/08/16 -
Price 1.67 2.01 2.05 2.57 2.20 2.10 2.01 -
P/RPS 1.57 2.84 5.88 1.97 2.19 3.09 5.80 -58.05%
P/EPS 28.50 51.87 227.78 18.10 19.75 29.17 64.84 -42.10%
EY 3.51 1.93 0.44 5.53 5.06 3.43 1.54 72.93%
DY 5.39 3.23 1.95 4.47 3.41 2.38 1.24 165.63%
P/NAPS 2.35 2.75 2.66 3.38 2.89 2.66 2.58 -6.01%

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