[PWROOT] YoY TTM 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- -1.52%
YoY- 199.92%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 CAGR
Revenue 338,990 435,956 396,457 379,223 182,198 146,931 234,752 7.48%
PBT 17,808 34,434 45,937 61,515 23,574 24,547 38,932 -14.25%
Tax -4,079 -4,563 -2,655 -1,808 -3,013 -6,111 -10,014 -16.18%
NP 13,729 29,871 43,282 59,707 20,561 18,436 28,918 -13.62%
-
NP to SH 13,534 28,308 40,075 56,754 18,923 18,256 28,184 -13.42%
-
Tax Rate 22.91% 13.25% 5.78% 2.94% 12.78% 24.90% 25.72% -
Total Cost 325,261 406,085 353,175 319,516 161,637 128,495 205,834 9.41%
-
Net Worth 217,433 229,621 233,120 234,349 224,765 0 221,311 -0.34%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 CAGR
Div 20,554 41,621 31,574 37,536 5,993 11,978 11,978 11.19%
Div Payout % 151.87% 147.03% 78.79% 66.14% 31.67% 65.62% 42.50% -
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 217,433 229,621 233,120 234,349 224,765 0 221,311 -0.34%
NOSH 402,229 330,148 306,738 300,448 299,687 299,068 299,068 5.99%
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 4.05% 6.85% 10.92% 15.74% 11.28% 12.55% 12.32% -
ROE 6.22% 12.33% 17.19% 24.22% 8.42% 0.00% 12.74% -
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 85.75 134.80 129.25 126.22 60.80 49.13 78.49 1.75%
EPS 3.42 8.75 13.06 18.89 6.31 6.10 9.42 -18.05%
DPS 5.20 12.87 10.29 12.50 2.00 4.00 4.00 5.29%
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 69.76 89.71 81.58 78.04 37.49 30.24 48.31 7.48%
EPS 2.79 5.83 8.25 11.68 3.89 3.76 5.80 -13.39%
DPS 4.23 8.57 6.50 7.72 1.23 2.47 2.47 11.15%
NAPS 0.4474 0.4725 0.4797 0.4823 0.4625 0.00 0.4554 -0.34%
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 1.61 1.39 1.59 2.18 2.48 4.03 2.33 -7.00%
P/EPS 40.31 21.48 15.69 14.56 23.91 32.44 19.42 15.43%
EY 2.48 4.66 6.37 6.87 4.18 3.08 5.15 -13.37%
DY 3.77 6.85 5.02 4.55 1.32 2.02 2.19 11.26%
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 - - - -
Price 1.42 1.67 2.20 2.41 0.00 0.00 0.00 -
P/RPS 1.66 1.24 1.70 1.91 0.00 0.00 0.00 -
P/EPS 41.48 19.08 16.84 12.76 0.00 0.00 0.00 -
EY 2.41 5.24 5.94 7.84 0.00 0.00 0.00 -
DY 3.66 7.71 4.68 5.19 0.00 0.00 0.00 -
P/NAPS 2.58 2.35 2.89 3.09 0.00 0.00 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