[PWROOT] YoY Annualized Quarter 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- -13.18%
YoY- 57.26%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 CAGR
Revenue 344,545 458,661 410,274 371,706 377,057 0 313,002 1.90%
PBT 37,234 27,680 54,781 52,706 39,940 0 51,909 -6.32%
Tax -6,148 -1,481 -5,456 -806 -5,610 0 -13,352 -14.13%
NP 31,086 26,198 49,325 51,900 34,329 0 38,557 -4.14%
-
NP to SH 30,729 25,265 45,556 50,053 31,828 0 37,578 -3.87%
-
Tax Rate 16.51% 5.35% 9.96% 1.53% 14.05% - 25.72% -
Total Cost 313,458 432,462 360,949 319,806 342,728 0 274,445 2.64%
-
Net Worth 217,433 229,621 233,120 232,390 226,623 0 221,874 -0.39%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 CAGR
Div 26,882 38,809 30,673 31,779 22,158 - 15,990 10.75%
Div Payout % 87.48% 153.61% 67.33% 63.49% 69.62% - 42.55% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 CAGR
Net Worth 217,433 229,621 233,120 232,390 226,623 0 221,874 -0.39%
NOSH 402,229 330,148 329,291 297,936 302,164 299,829 299,829 5.94%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 CAGR
NP Margin 9.02% 5.71% 12.02% 13.96% 9.10% 0.00% 12.32% -
ROE 14.13% 11.00% 19.54% 21.54% 14.04% 0.00% 16.94% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 CAGR
RPS 87.15 141.82 133.75 124.76 124.79 0.00 104.39 -3.48%
EPS 7.87 7.87 15.07 16.80 10.53 0.00 12.53 -8.73%
DPS 6.80 12.00 10.00 10.67 7.33 0.00 5.33 4.90%
NAPS 0.55 0.71 0.76 0.78 0.75 0.00 0.74 -5.66%
Adjusted Per Share Value based on latest NOSH - 300,448
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 CAGR
RPS 70.90 94.39 84.43 76.49 77.59 0.00 64.41 1.90%
EPS 6.32 5.20 9.37 10.30 6.55 0.00 7.73 -3.88%
DPS 5.53 7.99 6.31 6.54 4.56 0.00 3.29 10.74%
NAPS 0.4474 0.4725 0.4797 0.4782 0.4664 0.00 0.4566 -0.39%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 29/11/13 -
Price 1.38 1.88 2.05 2.75 1.51 1.98 1.83 -
P/RPS 1.58 1.33 1.53 2.20 1.21 0.00 1.75 -1.98%
P/EPS 17.75 24.07 13.80 16.37 14.34 0.00 14.60 3.91%
EY 5.63 4.16 7.24 6.11 6.98 0.00 6.85 -3.78%
DY 4.93 6.38 4.88 3.88 4.86 0.00 2.91 10.91%
P/NAPS 2.51 2.65 2.70 3.53 2.01 0.00 2.47 0.31%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 CAGR
Date 26/02/19 27/02/18 24/02/17 24/02/16 27/02/15 - 29/01/14 -
Price 1.42 1.67 2.20 2.41 1.53 0.00 2.15 -
P/RPS 1.63 1.18 1.64 1.93 1.23 0.00 2.06 -4.49%
P/EPS 18.27 21.38 14.81 14.35 14.53 0.00 17.15 1.25%
EY 5.47 4.68 6.75 6.97 6.88 0.00 5.83 -1.24%
DY 4.79 7.19 4.55 4.43 4.79 0.00 2.48 13.81%
P/NAPS 2.58 2.35 2.89 3.09 2.04 0.00 2.91 -2.33%

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