[PWROOT] QoQ Quarter Result on 31-Dec-2015 [#3]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

24-Feb-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

31-Dec-2015 [#3]

Profit Trend

QoQ- -38.42%

YoY- -9.14%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Quarter Result
Revenue	99,316	105,075	88,751	85,865	84,014	108,901	100,443	-0.74%
YoY %	-5.48%	18.39%	3.36%	2.20%	-22.85%	8.42%	-	-
Horiz. %	98.88%	104.61%	88.36%	85.49%	83.64%	108.42%	100.00%	-
PBT	14,245	11,456	4,851	4,627	15,175	19,728	21,985	-25.06%
YoY %	24.35%	136.16%	4.84%	-69.51%	-23.08%	-10.27%	-	-
Horiz. %	64.79%	52.11%	22.07%	21.05%	69.02%	89.73%	100.00%	-
Tax	-1,098	-1,121	1,437	4,434	-660	-4,379	-1,203	-5.89%
YoY %	2.05%	-178.01%	-67.59%	771.82%	84.93%	-264.01%	-	-
Horiz. %	91.27%	93.18%	-119.45%	-368.58%	54.86%	364.01%	100.00%	-
NP	13,147	10,335	6,288	9,061	14,515	15,349	20,782	-26.24%
YoY %	27.21%	64.36%	-30.60%	-37.57%	-5.43%	-26.14%	-	-
Horiz. %	63.26%	49.73%	30.26%	43.60%	69.84%	73.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,232	9,404	5,908	8,713	14,149	14,678	19,214	-25.93%
YoY %	30.07%	59.17%	-32.19%	-38.42%	-3.60%	-23.61%	-	-
Horiz. %	63.66%	48.94%	30.75%	45.35%	73.64%	76.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.71%	9.79%	-29.62%	-95.83%	4.35%	22.20%	5.47%	-
YoY %	-21.25%	133.05%	69.09%	-2,302.99%	-80.41%	305.85%	-	-
Horiz. %	140.95%	178.98%	-541.50%	-1,751.92%	79.52%	405.85%	100.00%	-
Total Cost	86,169	94,740	82,463	76,804	69,499	93,552	79,661	5.35%
YoY %	-9.05%	14.89%	7.37%	10.51%	-25.71%	17.44%	-	-
Horiz. %	108.17%	118.93%	103.52%	96.41%	87.24%	117.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	235,689	236,616	230,450	234,349	243,844	227,658	228,166	2.18%
YoY %	-0.39%	2.68%	-1.66%	-3.89%	7.11%	-0.22%	-	-
Horiz. %	103.30%	103.70%	101.00%	102.71%	106.87%	99.78%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	7,458	7,583	8,863	6,008	9,031	8,986	13,509	-32.62%
YoY %	-1.65%	-14.44%	47.52%	-33.47%	0.50%	-33.48%	-	-
Horiz. %	55.21%	56.13%	65.61%	44.47%	66.85%	66.52%	100.00%	-
Div Payout %	60.98%	80.65%	150.03%	68.97%	63.83%	61.22%	70.31%	-
YoY %	-24.39%	-46.24%	117.53%	8.05%	4.26%	-12.93%	-	-
Horiz. %	86.73%	114.71%	213.38%	98.09%	90.78%	87.07%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	235,689	236,616	230,450	234,349	243,844	227,658	228,166	2.18%
YoY %	-0.39%	2.68%	-1.66%	-3.89%	7.11%	-0.22%	-	-
Horiz. %	103.30%	103.70%	101.00%	102.71%	106.87%	99.78%	100.00%	-
NOSH	298,341	303,354	295,450	300,448	301,042	299,551	300,218	-0.41%
YoY %	-1.65%	2.68%	-1.66%	-0.20%	0.50%	-0.22%	-	-
Horiz. %	99.37%	101.04%	98.41%	100.08%	100.27%	99.78%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	13.24%	9.84%	7.08%	10.55%	17.28%	14.09%	20.69%	-
YoY %	34.55%	38.98%	-32.89%	-38.95%	22.64%	-31.90%	-	-
Horiz. %	63.99%	47.56%	34.22%	50.99%	83.52%	68.10%	100.00%	-
ROE	5.19%	3.97%	2.56%	3.72%	5.80%	6.45%	8.42%	-
YoY %	30.73%	55.08%	-31.18%	-35.86%	-10.08%	-23.40%	-	-
Horiz. %	61.64%	47.15%	30.40%	44.18%	68.88%	76.60%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	33.29	34.64	30.04	28.58	27.91	36.35	33.46	-0.33%
YoY %	-3.90%	15.31%	5.11%	2.40%	-23.22%	8.64%	-	-
Horiz. %	99.49%	103.53%	89.78%	85.42%	83.41%	108.64%	100.00%	-
EPS	4.10	3.10	2.00	2.90	4.70	4.90	6.40	-25.62%
YoY %	32.26%	55.00%	-31.03%	-38.30%	-4.08%	-23.44%	-	-
Horiz. %	64.06%	48.44%	31.25%	45.31%	73.44%	76.56%	100.00%	-
DPS	2.50	2.50	3.00	2.00	3.00	3.00	4.50	-32.34%
YoY %	0.00%	-16.67%	50.00%	-33.33%	0.00%	-33.33%	-	-
Horiz. %	55.56%	55.56%	66.67%	44.44%	66.67%	66.67%	100.00%	-
NAPS	0.79	0.78	0.78	0.78	0.81	0.76	0.76	2.60%
YoY %	1.28%	0.00%	0.00%	-3.70%	6.58%	0.00%	-	-
Horiz. %	103.95%	102.63%	102.63%	102.63%	106.58%	100.00%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 300,448
RPS	20.44	21.62	18.26	17.67	17.29	22.41	20.67	-0.74%
YoY %	-5.46%	18.40%	3.34%	2.20%	-22.85%	8.42%	-	-
Horiz. %	98.89%	104.60%	88.34%	85.49%	83.65%	108.42%	100.00%	-
EPS	2.52	1.94	1.22	1.79	2.91	3.02	3.95	-25.83%
YoY %	29.90%	59.02%	-31.84%	-38.49%	-3.64%	-23.54%	-	-
Horiz. %	63.80%	49.11%	30.89%	45.32%	73.67%	76.46%	100.00%	-
DPS	1.53	1.56	1.82	1.24	1.86	1.85	2.78	-32.76%
YoY %	-1.92%	-14.29%	46.77%	-33.33%	0.54%	-33.45%	-	-
Horiz. %	55.04%	56.12%	65.47%	44.60%	66.91%	66.55%	100.00%	-
NAPS	0.485	0.4869	0.4742	0.4823	0.5018	0.4685	0.4695	2.18%
YoY %	-0.39%	2.68%	-1.68%	-3.89%	7.11%	-0.21%	-	-
Horiz. %	103.30%	103.71%	101.00%	102.73%	106.88%	99.79%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	2.06	2.75	2.15	2.75	2.34	2.01	1.66	-
P/RPS	6.19	7.94	7.16	9.62	8.38	5.53	4.96	15.86%
YoY %	-22.04%	10.89%	-25.57%	14.80%	51.54%	11.49%	-	-
Horiz. %	124.80%	160.08%	144.35%	193.95%	168.95%	111.49%	100.00%	-
P/EPS	50.24	88.71	107.52	94.83	49.79	41.02	25.94	55.18%
YoY %	-43.37%	-17.49%	13.38%	90.46%	21.38%	58.13%	-	-
Horiz. %	193.68%	341.98%	414.49%	365.57%	191.94%	158.13%	100.00%	-
EY	1.99	1.13	0.93	1.05	2.01	2.44	3.86	-35.62%
YoY %	76.11%	21.51%	-11.43%	-47.76%	-17.62%	-36.79%	-	-
Horiz. %	51.55%	29.27%	24.09%	27.20%	52.07%	63.21%	100.00%	-
DY	1.21	0.91	1.40	0.73	1.28	1.49	2.71	-41.49%
YoY %	32.97%	-35.00%	91.78%	-42.97%	-14.09%	-45.02%	-	-
Horiz. %	44.65%	33.58%	51.66%	26.94%	47.23%	54.98%	100.00%	-
P/NAPS	2.61	3.53	2.76	3.53	2.89	2.64	2.18	12.71%
YoY %	-26.06%	27.90%	-21.81%	22.15%	9.47%	21.10%	-	-
Horiz. %	119.72%	161.93%	126.61%	161.93%	132.57%	121.10%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	29/11/16	30/08/16	26/05/16	24/02/16	25/11/15	25/08/15	26/05/15	-
Price	2.10	2.01	1.98	2.41	2.81	2.09	1.83	-
P/RPS	6.31	5.80	6.59	8.43	10.07	5.75	5.47	9.96%
YoY %	8.79%	-11.99%	-21.83%	-16.29%	75.13%	5.12%	-	-
Horiz. %	115.36%	106.03%	120.48%	154.11%	184.10%	105.12%	100.00%	-
P/EPS	51.22	64.84	99.02	83.10	59.79	42.65	28.59	47.35%
YoY %	-21.01%	-34.52%	19.16%	38.99%	40.19%	49.18%	-	-
Horiz. %	179.15%	226.79%	346.34%	290.66%	209.13%	149.18%	100.00%	-
EY	1.95	1.54	1.01	1.20	1.67	2.34	3.50	-32.21%
YoY %	26.62%	52.48%	-15.83%	-28.14%	-28.63%	-33.14%	-	-
Horiz. %	55.71%	44.00%	28.86%	34.29%	47.71%	66.86%	100.00%	-
DY	1.19	1.24	1.52	0.83	1.07	1.44	2.46	-38.29%
YoY %	-4.03%	-18.42%	83.13%	-22.43%	-25.69%	-41.46%	-	-
Horiz. %	48.37%	50.41%	61.79%	33.74%	43.50%	58.54%	100.00%	-
P/NAPS	2.66	2.58	2.54	3.09	3.47	2.75	2.41	6.78%
YoY %	3.10%	1.57%	-17.80%	-10.95%	26.18%	14.11%	-	-
Horiz. %	110.37%	107.05%	105.39%	128.22%	143.98%	114.11%	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