[PWROOT] QoQ Quarter Result on 30-Jun-2016 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 59.17%
YoY- -35.93%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 91,595 103,315 99,316 105,075 88,751 85,865 84,014 5.92%
PBT 13,675 15,385 14,245 11,456 4,851 4,627 15,175 -6.69%
Tax -3,452 -1,873 -1,098 -1,121 1,437 4,434 -660 201.00%
NP 10,223 13,512 13,147 10,335 6,288 9,061 14,515 -20.82%
-
NP to SH 9,359 12,531 12,232 9,404 5,908 8,713 14,149 -24.06%
-
Tax Rate 25.24% 12.17% 7.71% 9.79% -29.62% -95.83% 4.35% -
Total Cost 81,372 89,803 86,169 94,740 82,463 76,804 69,499 11.07%
-
Net Worth 245,270 233,120 235,689 236,616 230,450 234,349 243,844 0.38%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 12,908 7,668 7,458 7,583 8,863 6,008 9,031 26.85%
Div Payout % 137.93% 61.20% 60.98% 80.65% 150.03% 68.97% 63.83% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 245,270 233,120 235,689 236,616 230,450 234,349 243,844 0.38%
NOSH 322,724 329,291 298,341 303,354 295,450 300,448 301,042 4.74%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 11.16% 13.08% 13.24% 9.84% 7.08% 10.55% 17.28% -
ROE 3.82% 5.38% 5.19% 3.97% 2.56% 3.72% 5.80% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 28.38 33.68 33.29 34.64 30.04 28.58 27.91 1.11%
EPS 2.90 4.10 4.10 3.10 2.00 2.90 4.70 -27.50%
DPS 4.00 2.50 2.50 2.50 3.00 2.00 3.00 21.12%
NAPS 0.76 0.76 0.79 0.78 0.78 0.78 0.81 -4.15%
Adjusted Per Share Value based on latest NOSH - 303,354
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 18.85 21.26 20.44 21.62 18.26 17.67 17.29 5.92%
EPS 1.93 2.58 2.52 1.94 1.22 1.79 2.91 -23.92%
DPS 2.66 1.58 1.53 1.56 1.82 1.24 1.86 26.90%
NAPS 0.5047 0.4797 0.485 0.4869 0.4742 0.4823 0.5018 0.38%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.33 2.05 2.06 2.75 2.15 2.75 2.34 -
P/RPS 8.21 6.09 6.19 7.94 7.16 9.62 8.38 -1.35%
P/EPS 80.34 50.18 50.24 88.71 107.52 94.83 49.79 37.53%
EY 1.24 1.99 1.99 1.13 0.93 1.05 2.01 -27.51%
DY 1.72 1.22 1.21 0.91 1.40 0.73 1.28 21.74%
P/NAPS 3.07 2.70 2.61 3.53 2.76 3.53 2.89 4.10%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 24/02/17 29/11/16 30/08/16 26/05/16 24/02/16 25/11/15 -
Price 2.57 2.20 2.10 2.01 1.98 2.41 2.81 -
P/RPS 9.06 6.53 6.31 5.80 6.59 8.43 10.07 -6.79%
P/EPS 88.62 53.85 51.22 64.84 99.02 83.10 59.79 29.96%
EY 1.13 1.86 1.95 1.54 1.01 1.20 1.67 -22.90%
DY 1.56 1.14 1.19 1.24 1.52 0.83 1.07 28.54%
P/NAPS 3.38 2.89 2.66 2.58 2.54 3.09 3.47 -1.73%

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