[PWROOT] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 CAGR
Revenue 383,236 377,057 376,686 0 350,992 0 306,852 22.73%
PBT 51,940 39,940 36,778 0 48,032 0 49,966 3.63%
Tax -5,411 -5,610 -7,212 0 -9,644 0 -10,339 -44.94%
NP 46,529 34,329 29,566 0 38,388 0 39,627 15.95%
-
NP to SH 43,085 31,828 28,562 0 37,332 0 38,767 10.22%
-
Tax Rate 10.42% 14.05% 19.61% - 20.08% - 20.69% -
Total Cost 336,707 342,728 347,120 0 312,604 0 267,225 23.74%
-
Net Worth 228,983 226,623 221,811 0 228,809 219,379 219,379 4.02%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 CAGR
Div 30,129 22,158 21,269 - - - 27,046 10.46%
Div Payout % 69.93% 69.62% 74.47% - - - 69.77% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 CAGR
Net Worth 228,983 226,623 221,811 0 228,809 219,379 219,379 4.02%
NOSH 301,293 302,164 303,851 301,064 301,064 300,519 300,519 0.23%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 CAGR
NP Margin 12.14% 9.10% 7.85% 0.00% 10.94% 0.00% 12.91% -
ROE 18.82% 14.04% 12.88% 0.00% 16.32% 0.00% 17.67% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 CAGR
RPS 127.20 124.79 123.97 0.00 116.58 0.00 102.11 22.44%
EPS 14.30 10.53 9.40 0.00 12.40 0.00 12.90 9.96%
DPS 10.00 7.33 7.00 0.00 0.00 0.00 9.00 10.19%
NAPS 0.76 0.75 0.73 0.00 0.76 0.73 0.73 3.78%
Adjusted Per Share Value based on latest NOSH - 301,064
31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 CAGR
RPS 78.86 77.59 77.52 0.00 72.23 0.00 63.15 22.72%
EPS 8.87 6.55 5.88 0.00 7.68 0.00 7.98 10.23%
DPS 6.20 4.56 4.38 0.00 0.00 0.00 5.57 10.38%
NAPS 0.4712 0.4664 0.4565 0.00 0.4709 0.4514 0.4514 4.03%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 30/05/14 31/03/14 28/02/14 -
Price 1.66 1.51 1.87 2.39 2.19 1.83 1.80 -
P/RPS 1.31 1.21 0.00 0.00 1.88 0.00 1.76 -23.82%
P/EPS 11.61 14.34 0.00 0.00 17.66 0.00 13.95 -15.56%
EY 8.61 6.98 0.00 0.00 5.66 0.00 7.17 18.37%
DY 6.02 4.86 0.00 0.00 0.00 0.00 5.00 18.66%
P/NAPS 2.18 2.01 0.00 0.00 2.88 2.51 2.47 -10.87%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 CAGR
Date 26/05/15 27/02/15 25/11/14 - 30/07/14 - 29/04/14 -
Price 1.83 1.53 1.62 0.00 2.29 0.00 1.85 -
P/RPS 1.44 1.23 0.00 0.00 1.96 0.00 1.81 -19.00%
P/EPS 12.80 14.53 0.00 0.00 18.47 0.00 14.34 -9.94%
EY 7.81 6.88 0.00 0.00 5.41 0.00 6.97 11.05%
DY 5.46 4.79 0.00 0.00 0.00 0.00 4.86 11.32%
P/NAPS 2.41 2.04 0.00 0.00 3.01 0.00 2.53 -4.38%

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