[PWROOT] QoQ Quarter Result on 31-Dec-2016 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 2.44%
YoY- 43.82%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 119,654 109,226 91,595 103,315 99,316 105,075 88,751 22.01%
PBT 10,888 3,162 13,675 15,385 14,245 11,456 4,851 71.34%
Tax -901 -74 -3,452 -1,873 -1,098 -1,121 1,437 -
NP 9,987 3,088 10,223 13,512 13,147 10,335 6,288 36.08%
-
NP to SH 9,711 2,822 9,359 12,531 12,232 9,404 5,908 39.23%
-
Tax Rate 8.28% 2.34% 25.24% 12.17% 7.71% 9.79% -29.62% -
Total Cost 109,667 106,138 81,372 89,803 86,169 94,740 82,463 20.91%
-
Net Worth 236,083 241,437 245,270 233,120 235,689 236,616 230,450 1.62%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 8,085 12,542 12,908 7,668 7,458 7,583 8,863 -5.93%
Div Payout % 83.26% 444.44% 137.93% 61.20% 60.98% 80.65% 150.03% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 236,083 241,437 245,270 233,120 235,689 236,616 230,450 1.62%
NOSH 330,108 313,555 322,724 329,291 298,341 303,354 295,450 7.66%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.35% 2.83% 11.16% 13.08% 13.24% 9.84% 7.08% -
ROE 4.11% 1.17% 3.82% 5.38% 5.19% 3.97% 2.56% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 37.00 34.83 28.38 33.68 33.29 34.64 30.04 14.88%
EPS 3.00 0.90 2.90 4.10 4.10 3.10 2.00 31.00%
DPS 2.50 4.00 4.00 2.50 2.50 2.50 3.00 -11.43%
NAPS 0.73 0.77 0.76 0.76 0.79 0.78 0.78 -4.31%
Adjusted Per Share Value based on latest NOSH - 329,291
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 24.62 22.48 18.85 21.26 20.44 21.62 18.26 22.02%
EPS 2.00 0.58 1.93 2.58 2.52 1.94 1.22 38.98%
DPS 1.66 2.58 2.66 1.58 1.53 1.56 1.82 -5.94%
NAPS 0.4858 0.4968 0.5047 0.4797 0.485 0.4869 0.4742 1.62%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.08 2.39 2.33 2.05 2.06 2.75 2.15 -
P/RPS 5.62 6.86 8.21 6.09 6.19 7.94 7.16 -14.89%
P/EPS 69.27 265.56 80.34 50.18 50.24 88.71 107.52 -25.38%
EY 1.44 0.38 1.24 1.99 1.99 1.13 0.93 33.80%
DY 1.20 1.67 1.72 1.22 1.21 0.91 1.40 -9.75%
P/NAPS 2.85 3.10 3.07 2.70 2.61 3.53 2.76 2.16%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 30/05/17 24/02/17 29/11/16 30/08/16 26/05/16 -
Price 2.01 2.05 2.57 2.20 2.10 2.01 1.98 -
P/RPS 5.43 5.88 9.06 6.53 6.31 5.80 6.59 -12.09%
P/EPS 66.94 227.78 88.62 53.85 51.22 64.84 99.02 -22.95%
EY 1.49 0.44 1.13 1.86 1.95 1.54 1.01 29.56%
DY 1.24 1.95 1.56 1.14 1.19 1.24 1.52 -12.68%
P/NAPS 2.75 2.66 3.38 2.89 2.66 2.58 2.54 5.43%

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