[PWROOT] QoQ TTM 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- 10.53%

YoY- -29.39%

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
TTM Result
Revenue	424,155	403,817	399,301	396,457	379,007	363,984	367,810	9.95%
YoY %	5.04%	1.13%	0.72%	4.60%	4.13%	-1.04%	-	-
Horiz. %	115.32%	109.79%	108.56%	107.79%	103.04%	98.96%	100.00%	-
PBT	43,109	46,466	54,761	45,937	35,179	36,109	44,381	-1.91%
YoY %	-7.22%	-15.15%	19.21%	30.58%	-2.58%	-18.64%	-	-
Horiz. %	97.13%	104.70%	123.39%	103.51%	79.27%	81.36%	100.00%	-
Tax	-6,300	-6,497	-7,544	-2,655	3,652	4,091	833	-
YoY %	3.03%	13.88%	-184.14%	-172.70%	-10.73%	391.12%	-	-
Horiz. %	-756.30%	-779.95%	-905.64%	-318.73%	438.42%	491.12%	100.00%	-
NP	36,809	39,969	47,217	43,282	38,831	40,200	45,214	-12.80%
YoY %	-7.91%	-15.35%	9.09%	11.46%	-3.41%	-11.09%	-	-
Horiz. %	81.41%	88.40%	104.43%	95.73%	85.88%	88.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,423	36,944	43,526	40,075	36,257	38,175	43,449	-14.36%
YoY %	-6.82%	-15.12%	8.61%	10.53%	-5.02%	-12.14%	-	-
Horiz. %	79.23%	85.03%	100.18%	92.23%	83.45%	87.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.61%	13.98%	13.78%	5.78%	-10.38%	-11.33%	-1.88%	-
YoY %	4.51%	1.45%	138.41%	155.68%	8.38%	-502.66%	-	-
Horiz. %	-777.13%	-743.62%	-732.98%	-307.45%	552.13%	602.66%	100.00%	-
Total Cost	387,346	363,848	352,084	353,175	340,176	323,784	322,596	12.95%
YoY %	6.46%	3.34%	-0.31%	3.82%	5.06%	0.37%	-	-
Horiz. %	120.07%	112.79%	109.14%	109.48%	105.45%	100.37%	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	41,204	40,578	35,619	31,574	29,914	31,487	32,890	16.19%
YoY %	1.54%	13.92%	12.81%	5.55%	-5.00%	-4.27%	-	-
Horiz. %	125.28%	123.37%	108.30%	96.00%	90.95%	95.73%	100.00%	-
Div Payout %	119.70%	109.84%	81.84%	78.79%	82.51%	82.48%	75.70%	-
YoY %	8.98%	34.21%	3.87%	-4.51%	0.04%	8.96%	-	-
Horiz. %	158.12%	145.10%	108.11%	104.08%	109.00%	108.96%	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	306,738	298,341	303,354	295,450	7.66%
YoY %	5.28%	-2.84%	5.21%	2.81%	-1.65%	2.68%	-	-
Horiz. %	111.73%	106.13%	109.23%	103.82%	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	8.68%	9.90%	11.82%	10.92%	10.25%	11.04%	12.29%	-
YoY %	-12.32%	-16.24%	8.24%	6.54%	-7.16%	-10.17%	-	-
Horiz. %	70.63%	80.55%	96.18%	88.85%	83.40%	89.83%	100.00%	-
ROE	14.58%	15.30%	17.75%	17.19%	15.38%	16.13%	18.85%	-
YoY %	-4.71%	-13.80%	3.26%	11.77%	-4.65%	-14.43%	-	-
Horiz. %	77.35%	81.17%	94.16%	91.19%	81.59%	85.57%	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	131.15	128.79	123.73	129.25	127.04	119.99	124.49	3.53%
YoY %	1.83%	4.09%	-4.27%	1.74%	5.88%	-3.61%	-	-
Horiz. %	105.35%	103.45%	99.39%	103.82%	102.05%	96.39%	100.00%	-
EPS	10.64	11.78	13.49	13.06	12.15	12.58	14.71	-19.40%
YoY %	-9.68%	-12.68%	3.29%	7.49%	-3.42%	-14.48%	-	-
Horiz. %	72.33%	80.08%	91.71%	88.78%	82.60%	85.52%	100.00%	-
DPS	12.74	12.94	11.04	10.29	10.00	10.38	11.00	10.27%
YoY %	-1.55%	17.21%	7.29%	2.90%	-3.66%	-5.64%	-	-
Horiz. %	115.82%	117.64%	100.36%	93.55%	90.91%	94.36%	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	87.28	83.10	82.17	81.58	77.99	74.90	75.69	9.95%
YoY %	5.03%	1.13%	0.72%	4.60%	4.13%	-1.04%	-	-
Horiz. %	115.31%	109.79%	108.56%	107.78%	103.04%	98.96%	100.00%	-
EPS	7.08	7.60	8.96	8.25	7.46	7.86	8.94	-14.38%
YoY %	-6.84%	-15.18%	8.61%	10.59%	-5.09%	-12.08%	-	-
Horiz. %	79.19%	85.01%	100.22%	92.28%	83.45%	87.92%	100.00%	-
DPS	8.48	8.35	7.33	6.50	6.16	6.48	6.77	16.18%
YoY %	1.56%	13.92%	12.77%	5.52%	-4.94%	-4.28%	-	-
Horiz. %	125.26%	123.34%	108.27%	96.01%	90.99%	95.72%	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	1.59	1.86	1.88	1.59	1.62	2.29	1.73	-5.46%
YoY %	-14.52%	-1.06%	18.24%	-1.85%	-29.26%	32.37%	-	-
Horiz. %	91.91%	107.51%	108.67%	91.91%	93.64%	132.37%	100.00%	-
P/EPS	19.54	20.28	17.28	15.69	16.95	21.85	14.62	21.31%
YoY %	-3.65%	17.36%	10.13%	-7.43%	-22.43%	49.45%	-	-
Horiz. %	133.65%	138.71%	118.19%	107.32%	115.94%	149.45%	100.00%	-
EY	5.12	4.93	5.79	6.37	5.90	4.58	6.84	-17.54%
YoY %	3.85%	-14.85%	-9.11%	7.97%	28.82%	-33.04%	-	-
Horiz. %	74.85%	72.08%	84.65%	93.13%	86.26%	66.96%	100.00%	-
DY	6.13	5.41	4.74	5.02	4.85	3.77	5.12	12.74%
YoY %	13.31%	14.14%	-5.58%	3.51%	28.65%	-26.37%	-	-
Horiz. %	119.73%	105.66%	92.58%	98.05%	94.73%	73.63%	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	1.53	1.59	2.08	1.70	1.65	1.68	1.59	-2.52%
YoY %	-3.77%	-23.56%	22.35%	3.03%	-1.79%	5.66%	-	-
Horiz. %	96.23%	100.00%	130.82%	106.92%	103.77%	105.66%	100.00%	-
P/EPS	18.88	17.40	19.06	16.84	17.28	15.97	13.46	25.28%
YoY %	8.51%	-8.71%	13.18%	-2.55%	8.20%	18.65%	-	-
Horiz. %	140.27%	129.27%	141.60%	125.11%	128.38%	118.65%	100.00%	-
EY	5.30	5.75	5.25	5.94	5.79	6.26	7.43	-20.14%
YoY %	-7.83%	9.52%	-11.62%	2.59%	-7.51%	-15.75%	-	-
Horiz. %	71.33%	77.39%	70.66%	79.95%	77.93%	84.25%	100.00%	-
DY	6.34	6.31	4.29	4.68	4.76	5.16	5.56	9.13%
YoY %	0.48%	47.09%	-8.33%	-1.68%	-7.75%	-7.19%	-	-
Horiz. %	114.03%	113.49%	77.16%	84.17%	85.61%	92.81%	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