[PWROOT] QoQ TTM 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- 19.0%
YoY- 517.5%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 363,984 367,810 379,223 387,808 404,389 194,893 182,198 58.68%
PBT 36,109 44,381 61,515 68,454 59,660 33,356 23,574 32.91%
Tax 4,091 833 -1,808 -6,844 -7,379 -1,805 -3,013 -
NP 40,200 45,214 59,707 61,610 52,281 31,551 20,561 56.42%
-
NP to SH 38,175 43,449 56,754 57,631 48,430 29,144 18,923 59.72%
-
Tax Rate -11.33% -1.88% 2.94% 10.00% 12.37% 5.41% 12.78% -
Total Cost 323,784 322,596 319,516 326,198 352,108 163,342 161,637 58.97%
-
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 31,487 32,890 37,536 37,521 39,313 19,503 5,993 202.52%
Div Payout % 82.48% 75.70% 66.14% 65.11% 81.18% 66.92% 31.67% -
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 11.04% 12.29% 15.74% 15.89% 12.93% 16.19% 11.28% -
ROE 16.13% 18.85% 24.22% 23.63% 21.27% 12.77% 8.42% -
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 119.99 124.49 126.22 128.82 135.00 64.92 60.80 57.40%
EPS 12.58 14.71 18.89 19.14 16.17 9.71 6.31 58.47%
DPS 10.38 11.00 12.50 12.50 13.12 6.50 2.00 200.06%
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 74.90 75.69 78.04 79.80 83.22 40.11 37.49 58.69%
EPS 7.86 8.94 11.68 11.86 9.97 6.00 3.89 59.89%
DPS 6.48 6.77 7.72 7.72 8.09 4.01 1.23 203.07%
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 2.29 1.73 2.18 1.82 1.49 2.56 2.48 -5.17%
P/EPS 21.85 14.62 14.56 12.22 12.43 17.10 23.91 -5.83%
EY 4.58 6.84 6.87 8.18 8.04 5.85 4.18 6.28%
DY 3.77 5.12 4.55 5.34 6.53 3.91 1.32 101.42%
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 - - -
Price 2.01 1.98 2.41 2.81 2.09 0.00 0.00 -
P/RPS 1.68 1.59 1.91 2.18 1.55 0.00 0.00 -
P/EPS 15.97 13.46 12.76 14.68 12.93 0.00 0.00 -
EY 6.26 7.43 7.84 6.81 7.74 0.00 0.00 -
DY 5.16 5.56 5.19 4.45 6.28 0.00 0.00 -
P/NAPS 2.58 2.54 3.09 3.47 2.75 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