[PWROOT] YoY TTM Result on 30-Jun-2015 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 66.17%
YoY- 143.17%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 CAGR
Revenue 404,597 403,817 363,984 404,389 159,848 159,848 296,479 6.30%
PBT 18,284 46,466 36,109 59,660 23,042 23,042 48,863 -17.57%
Tax -2,048 -6,497 4,091 -7,379 -2,736 -2,736 -11,193 -28.39%
NP 16,236 39,969 40,200 52,281 20,306 20,306 37,670 -15.25%
-
NP to SH 15,754 36,944 38,175 48,430 19,916 19,916 36,520 -15.23%
-
Tax Rate 11.20% 13.98% -11.33% 12.37% 11.87% 11.87% 22.91% -
Total Cost 388,361 363,848 323,784 352,108 139,542 139,542 258,809 8.30%
-
Net Worth 213,576 241,437 236,616 227,658 0 228,809 213,602 -0.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 CAGR
Div 23,288 40,578 31,487 39,313 15,118 15,118 21,093 1.96%
Div Payout % 147.83% 109.84% 82.48% 81.18% 75.91% 75.91% 57.76% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 CAGR
Net Worth 213,576 241,437 236,616 227,658 0 228,809 213,602 -0.00%
NOSH 330,359 313,555 303,354 299,551 301,064 301,064 300,848 1.85%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 CAGR
NP Margin 4.01% 9.90% 11.04% 12.93% 12.70% 12.70% 12.71% -
ROE 7.38% 15.30% 16.13% 21.27% 0.00% 8.70% 17.10% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 CAGR
RPS 125.03 128.79 119.99 135.00 53.09 53.09 98.55 4.79%
EPS 4.87 11.78 12.58 16.17 6.62 6.62 12.14 -16.44%
DPS 7.20 12.94 10.38 13.12 5.00 5.00 7.00 0.55%
NAPS 0.66 0.77 0.78 0.76 0.00 0.76 0.71 -1.42%
Adjusted Per Share Value based on latest NOSH - 299,551
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 CAGR
RPS 83.26 83.10 74.90 83.22 32.89 32.89 61.01 6.30%
EPS 3.24 7.60 7.86 9.97 4.10 4.10 7.52 -15.26%
DPS 4.79 8.35 6.48 8.09 3.11 3.11 4.34 1.95%
NAPS 0.4395 0.4968 0.4869 0.4685 0.00 0.4709 0.4396 -0.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/05/14 31/05/13 -
Price 1.77 2.39 2.75 2.01 2.39 2.19 1.92 -
P/RPS 1.42 1.86 2.29 1.49 4.50 4.12 1.95 -6.04%
P/EPS 36.36 20.28 21.85 12.43 36.13 33.11 15.82 17.78%
EY 2.75 4.93 4.58 8.04 2.77 3.02 6.32 -15.09%
DY 4.07 5.41 3.77 6.53 2.09 2.28 3.65 2.16%
P/NAPS 2.68 3.10 3.53 2.64 0.00 2.88 2.70 -0.14%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 CAGR
Date 28/08/18 29/08/17 30/08/16 25/08/15 - - 30/07/13 -
Price 1.54 2.05 2.01 2.09 0.00 0.00 2.07 -
P/RPS 1.23 1.59 1.68 1.55 0.00 0.00 2.10 -9.98%
P/EPS 31.63 17.40 15.97 12.93 0.00 0.00 17.05 12.92%
EY 3.16 5.75 6.26 7.74 0.00 0.00 5.86 -11.43%
DY 4.68 6.31 5.16 6.28 0.00 0.00 3.38 6.60%
P/NAPS 2.33 2.66 2.58 2.75 0.00 0.00 2.92 -4.34%

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