[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

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Quarter Result
Revenue	119,654	109,226	91,595	103,315	99,316	105,075	88,751	22.01%
YoY %	9.55%	19.25%	-11.34%	4.03%	-5.48%	18.39%	-	-
Horiz. %	134.82%	123.07%	103.20%	116.41%	111.90%	118.39%	100.00%	-
PBT	10,888	3,162	13,675	15,385	14,245	11,456	4,851	71.34%
YoY %	244.34%	-76.88%	-11.11%	8.00%	24.35%	136.16%	-	-
Horiz. %	224.45%	65.18%	281.90%	317.15%	293.65%	236.16%	100.00%	-
Tax	-901	-74	-3,452	-1,873	-1,098	-1,121	1,437	-
YoY %	-1,117.57%	97.86%	-84.30%	-70.58%	2.05%	-178.01%	-	-
Horiz. %	-62.70%	-5.15%	-240.22%	-130.34%	-76.41%	-78.01%	100.00%	-
NP	9,987	3,088	10,223	13,512	13,147	10,335	6,288	36.08%
YoY %	223.41%	-69.79%	-24.34%	2.78%	27.21%	64.36%	-	-
Horiz. %	158.83%	49.11%	162.58%	214.89%	209.08%	164.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,711	2,822	9,359	12,531	12,232	9,404	5,908	39.23%
YoY %	244.12%	-69.85%	-25.31%	2.44%	30.07%	59.17%	-	-
Horiz. %	164.37%	47.77%	158.41%	212.10%	207.04%	159.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.28%	2.34%	25.24%	12.17%	7.71%	9.79%	-29.62%	-
YoY %	253.85%	-90.73%	107.40%	57.85%	-21.25%	133.05%	-	-
Horiz. %	-27.95%	-7.90%	-85.21%	-41.09%	-26.03%	-33.05%	100.00%	-
Total Cost	109,667	106,138	81,372	89,803	86,169	94,740	82,463	20.91%
YoY %	3.32%	30.44%	-9.39%	4.22%	-9.05%	14.89%	-	-
Horiz. %	132.99%	128.71%	98.68%	108.90%	104.49%	114.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	236,083	241,437	245,270	233,120	235,689	236,616	230,450	1.62%
YoY %	-2.22%	-1.56%	5.21%	-1.09%	-0.39%	2.68%	-	-
Horiz. %	102.44%	104.77%	106.43%	101.16%	102.27%	102.68%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	8,085	12,542	12,908	7,668	7,458	7,583	8,863	-5.93%
YoY %	-35.54%	-2.84%	68.34%	2.82%	-1.65%	-14.44%	-	-
Horiz. %	91.22%	141.51%	145.64%	86.52%	84.15%	85.56%	100.00%	-
Div Payout %	83.26%	444.44%	137.93%	61.20%	60.98%	80.65%	150.03%	-
YoY %	-81.27%	222.22%	125.38%	0.36%	-24.39%	-46.24%	-	-
Horiz. %	55.50%	296.23%	91.93%	40.79%	40.65%	53.76%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	236,083	241,437	245,270	233,120	235,689	236,616	230,450	1.62%
YoY %	-2.22%	-1.56%	5.21%	-1.09%	-0.39%	2.68%	-	-
Horiz. %	102.44%	104.77%	106.43%	101.16%	102.27%	102.68%	100.00%	-
NOSH	330,108	313,555	322,724	329,291	298,341	303,354	295,450	7.66%
YoY %	5.28%	-2.84%	-1.99%	10.37%	-1.65%	2.68%	-	-
Horiz. %	111.73%	106.13%	109.23%	111.45%	100.98%	102.68%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	8.35%	2.83%	11.16%	13.08%	13.24%	9.84%	7.08%	-
YoY %	195.05%	-74.64%	-14.68%	-1.21%	34.55%	38.98%	-	-
Horiz. %	117.94%	39.97%	157.63%	184.75%	187.01%	138.98%	100.00%	-
ROE	4.11%	1.17%	3.82%	5.38%	5.19%	3.97%	2.56%	-
YoY %	251.28%	-69.37%	-29.00%	3.66%	30.73%	55.08%	-	-
Horiz. %	160.55%	45.70%	149.22%	210.16%	202.73%	155.08%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	37.00	34.83	28.38	33.68	33.29	34.64	30.04	14.88%
YoY %	6.23%	22.73%	-15.74%	1.17%	-3.90%	15.31%	-	-
Horiz. %	123.17%	115.95%	94.47%	112.12%	110.82%	115.31%	100.00%	-
EPS	3.00	0.90	2.90	4.10	4.10	3.10	2.00	31.00%
YoY %	233.33%	-68.97%	-29.27%	0.00%	32.26%	55.00%	-	-
Horiz. %	150.00%	45.00%	145.00%	205.00%	205.00%	155.00%	100.00%	-
DPS	2.50	4.00	4.00	2.50	2.50	2.50	3.00	-11.43%
YoY %	-37.50%	0.00%	60.00%	0.00%	0.00%	-16.67%	-	-
Horiz. %	83.33%	133.33%	133.33%	83.33%	83.33%	83.33%	100.00%	-
NAPS	0.73	0.77	0.76	0.76	0.79	0.78	0.78	-4.31%
YoY %	-5.19%	1.32%	0.00%	-3.80%	1.28%	0.00%	-	-
Horiz. %	93.59%	98.72%	97.44%	97.44%	101.28%	100.00%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 329,291
RPS	24.62	22.48	18.85	21.26	20.44	21.62	18.26	22.02%
YoY %	9.52%	19.26%	-11.34%	4.01%	-5.46%	18.40%	-	-
Horiz. %	134.83%	123.11%	103.23%	116.43%	111.94%	118.40%	100.00%	-
EPS	2.00	0.58	1.93	2.58	2.52	1.94	1.22	38.98%
YoY %	244.83%	-69.95%	-25.19%	2.38%	29.90%	59.02%	-	-
Horiz. %	163.93%	47.54%	158.20%	211.48%	206.56%	159.02%	100.00%	-
DPS	1.66	2.58	2.66	1.58	1.53	1.56	1.82	-5.94%
YoY %	-35.66%	-3.01%	68.35%	3.27%	-1.92%	-14.29%	-	-
Horiz. %	91.21%	141.76%	146.15%	86.81%	84.07%	85.71%	100.00%	-
NAPS	0.4858	0.4968	0.5047	0.4797	0.485	0.4869	0.4742	1.62%
YoY %	-2.21%	-1.57%	5.21%	-1.09%	-0.39%	2.68%	-	-
Horiz. %	102.45%	104.77%	106.43%	101.16%	102.28%	102.68%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-18.08%	-16.44%	34.81%	-1.62%	-22.04%	10.89%	-	-
Horiz. %	78.49%	95.81%	114.66%	85.06%	86.45%	110.89%	100.00%	-
P/EPS	69.27	265.56	80.34	50.18	50.24	88.71	107.52	-25.38%
YoY %	-73.92%	230.55%	60.10%	-0.12%	-43.37%	-17.49%	-	-
Horiz. %	64.43%	246.99%	74.72%	46.67%	46.73%	82.51%	100.00%	-
EY	1.44	0.38	1.24	1.99	1.99	1.13	0.93	33.80%
YoY %	278.95%	-69.35%	-37.69%	0.00%	76.11%	21.51%	-	-
Horiz. %	154.84%	40.86%	133.33%	213.98%	213.98%	121.51%	100.00%	-
DY	1.20	1.67	1.72	1.22	1.21	0.91	1.40	-9.75%
YoY %	-28.14%	-2.91%	40.98%	0.83%	32.97%	-35.00%	-	-
Horiz. %	85.71%	119.29%	122.86%	87.14%	86.43%	65.00%	100.00%	-
P/NAPS	2.85	3.10	3.07	2.70	2.61	3.53	2.76	2.16%
YoY %	-8.06%	0.98%	13.70%	3.45%	-26.06%	27.90%	-	-
Horiz. %	103.26%	112.32%	111.23%	97.83%	94.57%	127.90%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-7.65%	-35.10%	38.74%	3.49%	8.79%	-11.99%	-	-
Horiz. %	82.40%	89.23%	137.48%	99.09%	95.75%	88.01%	100.00%	-
P/EPS	66.94	227.78	88.62	53.85	51.22	64.84	99.02	-22.95%
YoY %	-70.61%	157.03%	64.57%	5.13%	-21.01%	-34.52%	-	-
Horiz. %	67.60%	230.03%	89.50%	54.38%	51.73%	65.48%	100.00%	-
EY	1.49	0.44	1.13	1.86	1.95	1.54	1.01	29.56%
YoY %	238.64%	-61.06%	-39.25%	-4.62%	26.62%	52.48%	-	-
Horiz. %	147.52%	43.56%	111.88%	184.16%	193.07%	152.48%	100.00%	-
DY	1.24	1.95	1.56	1.14	1.19	1.24	1.52	-12.68%
YoY %	-36.41%	25.00%	36.84%	-4.20%	-4.03%	-18.42%	-	-
Horiz. %	81.58%	128.29%	102.63%	75.00%	78.29%	81.58%	100.00%	-
P/NAPS	2.75	2.66	3.38	2.89	2.66	2.58	2.54	5.43%
YoY %	3.38%	-21.30%	16.96%	8.65%	3.10%	1.57%	-	-
Horiz. %	108.27%	104.72%	133.07%	113.78%	104.72%	101.57%	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