[PWROOT] YoY Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 35.37%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 CAGR
Revenue 424,577 399,301 367,531 383,236 0 306,852 279,355 8.57%
PBT 10,642 54,761 44,381 51,940 0 49,966 41,963 -23.63%
Tax -579 -7,544 832 -5,411 0 -10,339 -6,685 -38.17%
NP 10,063 47,217 45,213 46,529 0 39,627 35,278 -21.85%
-
NP to SH 9,436 43,526 43,448 43,085 0 38,767 34,383 -22.44%
-
Tax Rate 5.44% 13.78% -1.87% 10.42% - 20.69% 15.93% -
Total Cost 414,514 352,084 322,318 336,707 0 267,225 244,077 10.97%
-
Net Worth 213,488 232,956 232,124 228,983 219,379 219,379 203,308 0.96%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 CAGR
Div 30,729 35,249 32,735 30,129 - 27,046 20,928 7.84%
Div Payout % 325.66% 80.99% 75.34% 69.93% - 69.77% 60.87% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 CAGR
Net Worth 213,488 232,956 232,124 228,983 219,379 219,379 203,308 0.96%
NOSH 330,221 306,521 297,595 301,293 300,519 300,519 298,982 1.97%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 CAGR
NP Margin 2.37% 11.82% 12.30% 12.14% 0.00% 12.91% 12.63% -
ROE 4.42% 18.68% 18.72% 18.82% 0.00% 17.67% 16.91% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 CAGR
RPS 131.26 130.27 123.50 127.20 0.00 102.11 93.44 6.90%
EPS 2.90 14.20 14.60 14.30 0.00 12.90 11.50 -23.72%
DPS 9.50 11.50 11.00 10.00 0.00 9.00 7.00 6.18%
NAPS 0.66 0.76 0.78 0.76 0.73 0.73 0.68 -0.58%
Adjusted Per Share Value based on latest NOSH - 300,218
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 CAGR
RPS 87.37 82.17 75.63 78.86 0.00 63.15 57.49 8.57%
EPS 1.94 8.96 8.94 8.87 0.00 7.98 7.08 -22.46%
DPS 6.32 7.25 6.74 6.20 0.00 5.57 4.31 7.81%
NAPS 0.4393 0.4794 0.4777 0.4712 0.4514 0.4514 0.4184 0.96%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 -
Price 1.41 2.33 2.15 1.66 1.83 1.80 1.47 -
P/RPS 1.07 1.79 1.74 1.31 0.00 1.76 1.57 -7.25%
P/EPS 48.33 16.41 14.73 11.61 0.00 13.95 12.78 29.88%
EY 2.07 6.09 6.79 8.61 0.00 7.17 7.82 -22.99%
DY 6.74 4.94 5.12 6.02 0.00 5.00 4.76 7.07%
P/NAPS 2.14 3.07 2.76 2.18 2.51 2.47 2.16 -0.18%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 CAGR
Date 25/05/18 30/05/17 26/05/16 26/05/15 - 29/04/14 29/04/13 -
Price 1.51 2.57 1.98 1.83 0.00 1.85 1.57 -
P/RPS 1.15 1.97 1.60 1.44 0.00 1.81 1.68 -7.17%
P/EPS 51.76 18.10 13.56 12.80 0.00 14.34 13.65 29.95%
EY 1.93 5.53 7.37 7.81 0.00 6.97 7.32 -23.05%
DY 6.29 4.47 5.56 5.46 0.00 4.86 4.46 6.99%
P/NAPS 2.29 3.38 2.54 2.41 0.00 2.53 2.31 -0.17%

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