[PWROOT] QoQ TTM 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- -1.52%
YoY- 199.92%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 379,007 363,984 367,810 379,223 387,808 404,389 194,893 55.61%
PBT 35,179 36,109 44,381 61,515 68,454 59,660 33,356 3.60%
Tax 3,652 4,091 833 -1,808 -6,844 -7,379 -1,805 -
NP 38,831 40,200 45,214 59,707 61,610 52,281 31,551 14.80%
-
NP to SH 36,257 38,175 43,449 56,754 57,631 48,430 29,144 15.62%
-
Tax Rate -10.38% -11.33% -1.88% 2.94% 10.00% 12.37% 5.41% -
Total Cost 340,176 323,784 322,596 319,516 326,198 352,108 163,342 62.86%
-
Net Worth 235,689 236,616 230,450 234,349 243,844 227,658 228,166 2.18%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 29,914 31,487 32,890 37,536 37,521 39,313 19,503 32.89%
Div Payout % 82.51% 82.48% 75.70% 66.14% 65.11% 81.18% 66.92% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 235,689 236,616 230,450 234,349 243,844 227,658 228,166 2.18%
NOSH 298,341 303,354 295,450 300,448 301,042 299,551 300,218 -0.41%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.25% 11.04% 12.29% 15.74% 15.89% 12.93% 16.19% -
ROE 15.38% 16.13% 18.85% 24.22% 23.63% 21.27% 12.77% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 127.04 119.99 124.49 126.22 128.82 135.00 64.92 56.25%
EPS 12.15 12.58 14.71 18.89 19.14 16.17 9.71 16.07%
DPS 10.00 10.38 11.00 12.50 12.50 13.12 6.50 33.16%
NAPS 0.79 0.78 0.78 0.78 0.81 0.76 0.76 2.60%
Adjusted Per Share Value based on latest NOSH - 300,448
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 77.99 74.90 75.69 78.04 79.80 83.22 40.11 55.59%
EPS 7.46 7.86 8.94 11.68 11.86 9.97 6.00 15.58%
DPS 6.16 6.48 6.77 7.72 7.72 8.09 4.01 33.03%
NAPS 0.485 0.4869 0.4742 0.4823 0.5018 0.4685 0.4695 2.18%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
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 1.62 2.29 1.73 2.18 1.82 1.49 2.56 -26.23%
P/EPS 16.95 21.85 14.62 14.56 12.22 12.43 17.10 -0.58%
EY 5.90 4.58 6.84 6.87 8.18 8.04 5.85 0.56%
DY 4.85 3.77 5.12 4.55 5.34 6.53 3.91 15.40%
P/NAPS 2.61 3.53 2.76 3.53 2.89 2.64 2.18 12.71%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 26/05/16 24/02/16 25/11/15 25/08/15 - -
Price 2.10 2.01 1.98 2.41 2.81 2.09 0.00 -
P/RPS 1.65 1.68 1.59 1.91 2.18 1.55 0.00 -
P/EPS 17.28 15.97 13.46 12.76 14.68 12.93 0.00 -
EY 5.79 6.26 7.43 7.84 6.81 7.74 0.00 -
DY 4.76 5.16 5.56 5.19 4.45 6.28 0.00 -
P/NAPS 2.66 2.58 2.54 3.09 3.47 2.75 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