[PWROOT] QoQ Quarter Result on 30-Sep-2015 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -3.6%
YoY- 185.95%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 105,075 88,751 85,865 84,014 108,901 100,443 94,450 7.37%
PBT 11,456 4,851 4,627 15,175 19,728 21,985 11,566 -0.63%
Tax -1,121 1,437 4,434 -660 -4,379 -1,203 -602 51.41%
NP 10,335 6,288 9,061 14,515 15,349 20,782 10,964 -3.86%
-
NP to SH 9,404 5,908 8,713 14,149 14,678 19,214 9,590 -1.29%
-
Tax Rate 9.79% -29.62% -95.83% 4.35% 22.20% 5.47% 5.20% -
Total Cost 94,740 82,463 76,804 69,499 93,552 79,661 83,486 8.80%
-
Net Worth 236,616 230,450 234,349 243,844 227,658 228,166 224,765 3.48%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 7,583 8,863 6,008 9,031 8,986 13,509 5,993 17.00%
Div Payout % 80.65% 150.03% 68.97% 63.83% 61.22% 70.31% 62.50% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 236,616 230,450 234,349 243,844 227,658 228,166 224,765 3.48%
NOSH 303,354 295,450 300,448 301,042 299,551 300,218 299,687 0.81%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.84% 7.08% 10.55% 17.28% 14.09% 20.69% 11.61% -
ROE 3.97% 2.56% 3.72% 5.80% 6.45% 8.42% 4.27% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.64 30.04 28.58 27.91 36.35 33.46 31.52 6.50%
EPS 3.10 2.00 2.90 4.70 4.90 6.40 3.20 -2.09%
DPS 2.50 3.00 2.00 3.00 3.00 4.50 2.00 16.05%
NAPS 0.78 0.78 0.78 0.81 0.76 0.76 0.75 2.65%
Adjusted Per Share Value based on latest NOSH - 301,042
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 21.62 18.26 17.67 17.29 22.41 20.67 19.44 7.34%
EPS 1.94 1.22 1.79 2.91 3.02 3.95 1.97 -1.01%
DPS 1.56 1.82 1.24 1.86 1.85 2.78 1.23 17.18%
NAPS 0.4869 0.4742 0.4823 0.5018 0.4685 0.4695 0.4625 3.49%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.75 2.15 2.75 2.34 2.01 1.66 1.51 -
P/RPS 7.94 7.16 9.62 8.38 5.53 4.96 4.79 40.10%
P/EPS 88.71 107.52 94.83 49.79 41.02 25.94 47.19 52.37%
EY 1.13 0.93 1.05 2.01 2.44 3.86 2.12 -34.28%
DY 0.91 1.40 0.73 1.28 1.49 2.71 1.32 -21.97%
P/NAPS 3.53 2.76 3.53 2.89 2.64 2.18 2.01 45.61%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 26/05/16 24/02/16 25/11/15 25/08/15 26/05/15 27/02/15 -
Price 2.01 1.98 2.41 2.81 2.09 1.83 1.53 -
P/RPS 5.80 6.59 8.43 10.07 5.75 5.47 4.85 12.67%
P/EPS 64.84 99.02 83.10 59.79 42.65 28.59 47.81 22.54%
EY 1.54 1.01 1.20 1.67 2.34 3.50 2.09 -18.43%
DY 1.24 1.52 0.83 1.07 1.44 2.46 1.31 -3.59%
P/NAPS 2.58 2.54 3.09 3.47 2.75 2.41 2.04 16.96%

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