[PWROOT] YoY TTM Result on 30-Sep-2015 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 19.0%
YoY- 517.5%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 CAGR
Revenue 372,236 424,155 379,007 387,808 87,748 234,785 304,874 4.00%
PBT 16,312 43,109 35,179 68,454 12,008 37,378 49,929 -19.74%
Tax -3,047 -6,300 3,652 -6,844 -2,411 -7,854 -11,863 -23.45%
NP 13,265 36,809 38,831 61,610 9,597 29,524 38,066 -18.72%
-
NP to SH 12,973 34,423 36,257 57,631 9,333 28,490 36,983 -18.61%
-
Tax Rate 18.68% 14.61% -10.38% 10.00% 20.08% 21.01% 23.76% -
Total Cost 358,971 387,346 340,176 326,198 78,151 205,261 266,808 6.00%
-
Net Worth 225,153 236,083 235,689 243,844 0 0 224,601 0.04%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 CAGR
Div 21,918 41,204 29,914 37,521 - 23,952 23,952 -1.73%
Div Payout % 168.96% 119.70% 82.51% 65.11% - 84.07% 64.77% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 CAGR
Net Worth 225,153 236,083 235,689 243,844 0 0 224,601 0.04%
NOSH 401,929 330,108 298,341 301,042 309,249 299,468 299,468 5.95%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 CAGR
NP Margin 3.56% 8.68% 10.25% 15.89% 10.94% 12.57% 12.49% -
ROE 5.76% 14.58% 15.38% 23.63% 0.00% 0.00% 16.47% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 CAGR
RPS 94.24 131.15 127.04 128.82 28.37 78.40 101.80 -1.50%
EPS 3.28 10.64 12.15 19.14 3.02 9.51 12.35 -22.95%
DPS 5.55 12.74 10.00 12.50 0.00 8.00 8.00 -6.93%
NAPS 0.57 0.73 0.79 0.81 0.00 0.00 0.75 -5.25%
Adjusted Per Share Value based on latest NOSH - 301,042
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 CAGR
RPS 76.60 87.28 77.99 79.80 18.06 48.32 62.74 4.00%
EPS 2.67 7.08 7.46 11.86 1.92 5.86 7.61 -18.61%
DPS 4.51 8.48 6.16 7.72 0.00 4.93 4.93 -1.73%
NAPS 0.4633 0.4858 0.485 0.5018 0.00 0.00 0.4622 0.04%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/08/13 -
Price 1.56 2.08 2.06 2.34 1.87 1.95 1.79 -
P/RPS 1.66 1.59 1.62 1.82 6.59 2.49 1.76 -1.14%
P/EPS 47.50 19.54 16.95 12.22 61.96 20.50 14.49 26.29%
EY 2.11 5.12 5.90 8.18 1.61 4.88 6.90 -20.78%
DY 3.56 6.13 4.85 5.34 0.00 4.10 4.47 -4.37%
P/NAPS 2.74 2.85 2.61 2.89 0.00 0.00 2.39 2.72%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 CAGR
Date 27/11/18 28/11/17 29/11/16 25/11/15 - - 29/10/13 -
Price 1.37 2.01 2.10 2.81 0.00 0.00 1.90 -
P/RPS 1.45 1.53 1.65 2.18 0.00 0.00 1.87 -4.87%
P/EPS 41.71 18.88 17.28 14.68 0.00 0.00 15.39 21.66%
EY 2.40 5.30 5.79 6.81 0.00 0.00 6.50 -17.79%
DY 4.05 6.34 4.76 4.45 0.00 0.00 4.21 -0.75%
P/NAPS 2.40 2.75 2.66 3.47 0.00 0.00 2.53 -1.03%

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