[PWROOT] QoQ TTM Result on 30-Jun-2015 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 66.17%
YoY- 143.17%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 367,810 379,223 387,808 404,389 194,893 182,198 87,748 159.74%
PBT 44,381 61,515 68,454 59,660 33,356 23,574 12,008 138.85%
Tax 833 -1,808 -6,844 -7,379 -1,805 -3,013 -2,411 -
NP 45,214 59,707 61,610 52,281 31,551 20,561 9,597 180.76%
-
NP to SH 43,449 56,754 57,631 48,430 29,144 18,923 9,333 178.54%
-
Tax Rate -1.88% 2.94% 10.00% 12.37% 5.41% 12.78% 20.08% -
Total Cost 322,596 319,516 326,198 352,108 163,342 161,637 78,151 157.10%
-
Net Worth 230,450 234,349 243,844 227,658 228,166 224,765 0 -
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 32,890 37,536 37,521 39,313 19,503 5,993 - -
Div Payout % 75.70% 66.14% 65.11% 81.18% 66.92% 31.67% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 230,450 234,349 243,844 227,658 228,166 224,765 0 -
NOSH 295,450 300,448 301,042 299,551 300,218 299,687 309,249 -2.99%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 12.29% 15.74% 15.89% 12.93% 16.19% 11.28% 10.94% -
ROE 18.85% 24.22% 23.63% 21.27% 12.77% 8.42% 0.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 124.49 126.22 128.82 135.00 64.92 60.80 28.37 167.78%
EPS 14.71 18.89 19.14 16.17 9.71 6.31 3.02 187.06%
DPS 11.00 12.50 12.50 13.12 6.50 2.00 0.00 -
NAPS 0.78 0.78 0.81 0.76 0.76 0.75 0.00 -
Adjusted Per Share Value based on latest NOSH - 299,551
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 75.69 78.04 79.80 83.22 40.11 37.49 18.06 159.71%
EPS 8.94 11.68 11.86 9.97 6.00 3.89 1.92 178.58%
DPS 6.77 7.72 7.72 8.09 4.01 1.23 0.00 -
NAPS 0.4742 0.4823 0.5018 0.4685 0.4695 0.4625 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.15 2.75 2.34 2.01 1.66 1.51 1.87 -
P/RPS 1.73 2.18 1.82 1.49 2.56 2.48 6.59 -58.96%
P/EPS 14.62 14.56 12.22 12.43 17.10 23.91 61.96 -61.78%
EY 6.84 6.87 8.18 8.04 5.85 4.18 1.61 162.08%
DY 5.12 4.55 5.34 6.53 3.91 1.32 0.00 -
P/NAPS 2.76 3.53 2.89 2.64 2.18 2.01 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 24/02/16 25/11/15 25/08/15 - - - -
Price 1.98 2.41 2.81 2.09 0.00 0.00 0.00 -
P/RPS 1.59 1.91 2.18 1.55 0.00 0.00 0.00 -
P/EPS 13.46 12.76 14.68 12.93 0.00 0.00 0.00 -
EY 7.43 7.84 6.81 7.74 0.00 0.00 0.00 -
DY 5.56 5.19 4.45 6.28 0.00 0.00 0.00 -
P/NAPS 2.54 3.09 3.47 2.75 0.00 0.00 0.00 -

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
Post a Comment