[PWROOT] QoQ TTM Result on 31-Mar-2016 [#4]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

26-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

31-Mar-2016 [#4]

Profit Trend

QoQ- -23.44%

YoY- 49.08%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
TTM Result
Revenue	396,457	379,007	363,984	367,810	379,223	387,808	404,389	-1.30%
YoY %	4.60%	4.13%	-1.04%	-3.01%	-2.21%	-4.10%	-	-
Horiz. %	98.04%	93.72%	90.01%	90.95%	93.78%	95.90%	100.00%	-
PBT	45,937	35,179	36,109	44,381	61,515	68,454	59,660	-15.92%
YoY %	30.58%	-2.58%	-18.64%	-27.85%	-10.14%	14.74%	-	-
Horiz. %	77.00%	58.97%	60.52%	74.39%	103.11%	114.74%	100.00%	-
Tax	-2,655	3,652	4,091	833	-1,808	-6,844	-7,379	-49.25%
YoY %	-172.70%	-10.73%	391.12%	146.07%	73.58%	7.25%	-	-
Horiz. %	35.98%	-49.49%	-55.44%	-11.29%	24.50%	92.75%	100.00%	-
NP	43,282	38,831	40,200	45,214	59,707	61,610	52,281	-11.78%
YoY %	11.46%	-3.41%	-11.09%	-24.27%	-3.09%	17.84%	-	-
Horiz. %	82.79%	74.27%	76.89%	86.48%	114.20%	117.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,075	36,257	38,175	43,449	56,754	57,631	48,430	-11.80%
YoY %	10.53%	-5.02%	-12.14%	-23.44%	-1.52%	19.00%	-	-
Horiz. %	82.75%	74.86%	78.83%	89.72%	117.19%	119.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.78%	-10.38%	-11.33%	-1.88%	2.94%	10.00%	12.37%	-
YoY %	155.68%	8.38%	-502.66%	-163.95%	-70.60%	-19.16%	-	-
Horiz. %	46.73%	-83.91%	-91.59%	-15.20%	23.77%	80.84%	100.00%	-
Total Cost	353,175	340,176	323,784	322,596	319,516	326,198	352,108	0.20%
YoY %	3.82%	5.06%	0.37%	0.96%	-2.05%	-7.36%	-	-
Horiz. %	100.30%	96.61%	91.96%	91.62%	90.74%	92.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	233,120	235,689	236,616	230,450	234,349	243,844	227,658	1.58%
YoY %	-1.09%	-0.39%	2.68%	-1.66%	-3.89%	7.11%	-	-
Horiz. %	102.40%	103.53%	103.93%	101.23%	102.94%	107.11%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	31,574	29,914	31,487	32,890	37,536	37,521	39,313	-13.53%
YoY %	5.55%	-5.00%	-4.27%	-12.38%	0.04%	-4.56%	-	-
Horiz. %	80.31%	76.09%	80.09%	83.66%	95.48%	95.44%	100.00%	-
Div Payout %	78.79%	82.51%	82.48%	75.70%	66.14%	65.11%	81.18%	-
YoY %	-4.51%	0.04%	8.96%	14.45%	1.58%	-19.80%	-	-
Horiz. %	97.06%	101.64%	101.60%	93.25%	81.47%	80.20%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	233,120	235,689	236,616	230,450	234,349	243,844	227,658	1.58%
YoY %	-1.09%	-0.39%	2.68%	-1.66%	-3.89%	7.11%	-	-
Horiz. %	102.40%	103.53%	103.93%	101.23%	102.94%	107.11%	100.00%	-
NOSH	306,738	298,341	303,354	295,450	300,448	301,042	299,551	1.58%
YoY %	2.81%	-1.65%	2.68%	-1.66%	-0.20%	0.50%	-	-
Horiz. %	102.40%	99.60%	101.27%	98.63%	100.30%	100.50%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	10.92%	10.25%	11.04%	12.29%	15.74%	15.89%	12.93%	-
YoY %	6.54%	-7.16%	-10.17%	-21.92%	-0.94%	22.89%	-	-
Horiz. %	84.45%	79.27%	85.38%	95.05%	121.73%	122.89%	100.00%	-
ROE	17.19%	15.38%	16.13%	18.85%	24.22%	23.63%	21.27%	-
YoY %	11.77%	-4.65%	-14.43%	-22.17%	2.50%	11.10%	-	-
Horiz. %	80.82%	72.31%	75.83%	88.62%	113.87%	111.10%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	129.25	127.04	119.99	124.49	126.22	128.82	135.00	-2.84%
YoY %	1.74%	5.88%	-3.61%	-1.37%	-2.02%	-4.58%	-	-
Horiz. %	95.74%	94.10%	88.88%	92.21%	93.50%	95.42%	100.00%	-
EPS	13.06	12.15	12.58	14.71	18.89	19.14	16.17	-13.21%
YoY %	7.49%	-3.42%	-14.48%	-22.13%	-1.31%	18.37%	-	-
Horiz. %	80.77%	75.14%	77.80%	90.97%	116.82%	118.37%	100.00%	-
DPS	10.29	10.00	10.38	11.00	12.50	12.50	13.12	-14.89%
YoY %	2.90%	-3.66%	-5.64%	-12.00%	0.00%	-4.73%	-	-
Horiz. %	78.43%	76.22%	79.12%	83.84%	95.27%	95.27%	100.00%	-
NAPS	0.76	0.79	0.78	0.78	0.78	0.81	0.76	0.00%
YoY %	-3.80%	1.28%	0.00%	0.00%	-3.70%	6.58%	-	-
Horiz. %	100.00%	103.95%	102.63%	102.63%	102.63%	106.58%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 295,450
RPS	81.58	77.99	74.90	75.69	78.04	79.80	83.22	-1.31%
YoY %	4.60%	4.13%	-1.04%	-3.01%	-2.21%	-4.11%	-	-
Horiz. %	98.03%	93.72%	90.00%	90.95%	93.78%	95.89%	100.00%	-
EPS	8.25	7.46	7.86	8.94	11.68	11.86	9.97	-11.80%
YoY %	10.59%	-5.09%	-12.08%	-23.46%	-1.52%	18.96%	-	-
Horiz. %	82.75%	74.82%	78.84%	89.67%	117.15%	118.96%	100.00%	-
DPS	6.50	6.16	6.48	6.77	7.72	7.72	8.09	-13.51%
YoY %	5.52%	-4.94%	-4.28%	-12.31%	0.00%	-4.57%	-	-
Horiz. %	80.35%	76.14%	80.10%	83.68%	95.43%	95.43%	100.00%	-
NAPS	0.4797	0.485	0.4869	0.4742	0.4823	0.5018	0.4685	1.58%
YoY %	-1.09%	-0.39%	2.68%	-1.68%	-3.89%	7.11%	-	-
Horiz. %	102.39%	103.52%	103.93%	101.22%	102.95%	107.11%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	2.05	2.06	2.75	2.15	2.75	2.34	2.01	-
P/RPS	1.59	1.62	2.29	1.73	2.18	1.82	1.49	4.40%
YoY %	-1.85%	-29.26%	32.37%	-20.64%	19.78%	22.15%	-	-
Horiz. %	106.71%	108.72%	153.69%	116.11%	146.31%	122.15%	100.00%	-
P/EPS	15.69	16.95	21.85	14.62	14.56	12.22	12.43	16.71%
YoY %	-7.43%	-22.43%	49.45%	0.41%	19.15%	-1.69%	-	-
Horiz. %	126.23%	136.36%	175.78%	117.62%	117.14%	98.31%	100.00%	-
EY	6.37	5.90	4.58	6.84	6.87	8.18	8.04	-14.31%
YoY %	7.97%	28.82%	-33.04%	-0.44%	-16.01%	1.74%	-	-
Horiz. %	79.23%	73.38%	56.97%	85.07%	85.45%	101.74%	100.00%	-
DY	5.02	4.85	3.77	5.12	4.55	5.34	6.53	-16.01%
YoY %	3.51%	28.65%	-26.37%	12.53%	-14.79%	-18.22%	-	-
Horiz. %	76.88%	74.27%	57.73%	78.41%	69.68%	81.78%	100.00%	-
P/NAPS	2.70	2.61	3.53	2.76	3.53	2.89	2.64	1.50%
YoY %	3.45%	-26.06%	27.90%	-21.81%	22.15%	9.47%	-	-
Horiz. %	102.27%	98.86%	133.71%	104.55%	133.71%	109.47%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	24/02/17	29/11/16	30/08/16	26/05/16	24/02/16	25/11/15	25/08/15	-
Price	2.20	2.10	2.01	1.98	2.41	2.81	2.09	-
P/RPS	1.70	1.65	1.68	1.59	1.91	2.18	1.55	6.32%
YoY %	3.03%	-1.79%	5.66%	-16.75%	-12.39%	40.65%	-	-
Horiz. %	109.68%	106.45%	108.39%	102.58%	123.23%	140.65%	100.00%	-
P/EPS	16.84	17.28	15.97	13.46	12.76	14.68	12.93	19.16%
YoY %	-2.55%	8.20%	18.65%	5.49%	-13.08%	13.53%	-	-
Horiz. %	130.24%	133.64%	123.51%	104.10%	98.69%	113.53%	100.00%	-
EY	5.94	5.79	6.26	7.43	7.84	6.81	7.74	-16.10%
YoY %	2.59%	-7.51%	-15.75%	-5.23%	15.12%	-12.02%	-	-
Horiz. %	76.74%	74.81%	80.88%	95.99%	101.29%	87.98%	100.00%	-
DY	4.68	4.76	5.16	5.56	5.19	4.45	6.28	-17.72%
YoY %	-1.68%	-7.75%	-7.19%	7.13%	16.63%	-29.14%	-	-
Horiz. %	74.52%	75.80%	82.17%	88.54%	82.64%	70.86%	100.00%	-
P/NAPS	2.89	2.66	2.58	2.54	3.09	3.47	2.75	3.35%
YoY %	8.65%	3.10%	1.57%	-17.80%	-10.95%	26.18%	-	-
Horiz. %	105.09%	96.73%	93.82%	92.36%	112.36%	126.18%	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