[PWROOT] YoY Quarter 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- 2.44%
YoY- 43.82%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 101,373 81,870 115,116 103,315 85,865 94,450 0 -
PBT 16,491 8,206 6,710 15,385 4,627 11,566 0 -
Tax -3,118 -1,168 -136 -1,873 4,434 -602 0 -
NP 13,373 7,038 6,574 13,512 9,061 10,964 0 -
-
NP to SH 13,084 6,977 6,416 12,531 8,713 9,590 0 -
-
Tax Rate 18.91% 14.23% 2.03% 12.17% -95.83% 5.20% - -
Total Cost 88,000 74,832 108,542 89,803 76,804 83,486 0 -
-
Net Worth 267,070 217,433 229,621 233,120 234,349 224,765 0 -
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 14,162 6,720 8,085 7,668 6,008 5,993 - -
Div Payout % 108.25% 96.33% 126.02% 61.20% 68.97% 62.50% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 267,070 217,433 229,621 233,120 234,349 224,765 0 -
NOSH 408,814 402,229 330,148 329,291 300,448 299,687 299,068 5.34%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 13.19% 8.60% 5.71% 13.08% 10.55% 11.61% 0.00% -
ROE 4.90% 3.21% 2.79% 5.38% 3.72% 4.27% 0.00% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 25.05 20.71 35.59 33.68 28.58 31.52 0.00 -
EPS 3.20 1.80 2.00 4.10 2.90 3.20 0.00 -
DPS 3.50 1.70 2.50 2.50 2.00 2.00 0.00 -
NAPS 0.66 0.55 0.71 0.76 0.78 0.75 0.00 -
Adjusted Per Share Value based on latest NOSH - 329,291
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 20.86 16.85 23.69 21.26 17.67 19.44 0.00 -
EPS 2.69 1.44 1.32 2.58 1.79 1.97 0.00 -
DPS 2.91 1.38 1.66 1.58 1.24 1.23 0.00 -
NAPS 0.5496 0.4474 0.4725 0.4797 0.4823 0.4625 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.40 1.38 1.88 2.05 2.75 1.51 1.98 -
P/RPS 9.58 6.66 5.28 6.09 9.62 4.79 0.00 -
P/EPS 74.23 78.19 94.76 50.18 94.83 47.19 0.00 -
EY 1.35 1.28 1.06 1.99 1.05 2.12 0.00 -
DY 1.46 1.23 1.33 1.22 0.73 1.32 0.00 -
P/NAPS 3.64 2.51 2.65 2.70 3.53 2.01 0.00 -
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 26/02/19 27/02/18 24/02/17 24/02/16 27/02/15 - -
Price 2.30 1.42 1.67 2.20 2.41 1.53 0.00 -
P/RPS 9.18 6.86 4.69 6.53 8.43 4.85 0.00 -
P/EPS 71.13 80.46 84.18 53.85 83.10 47.81 0.00 -
EY 1.41 1.24 1.19 1.86 1.20 2.09 0.00 -
DY 1.52 1.20 1.50 1.14 0.83 1.31 0.00 -
P/NAPS 3.48 2.58 2.35 2.89 3.09 2.04 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