[PWROOT] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 CAGR
Revenue 350,992 0 306,852 0 313,002 0 317,720 14.24%
PBT 48,032 0 49,966 0 51,909 0 53,542 -13.51%
Tax -9,644 0 -10,339 0 -13,352 0 -13,192 -34.21%
NP 38,388 0 39,627 0 38,557 0 40,350 -6.44%
-
NP to SH 37,332 0 38,767 0 37,578 0 39,022 -5.74%
-
Tax Rate 20.08% - 20.69% - 25.72% - 24.64% -
Total Cost 312,604 0 267,225 0 274,445 0 277,370 17.33%
-
Net Worth 228,809 219,379 219,379 0 221,874 0 225,126 2.19%
Dividend
31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 CAGR
Div - - 27,046 - 15,990 - 24,013 -
Div Payout % - - 69.77% - 42.55% - 61.54% -
Equity
31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 CAGR
Net Worth 228,809 219,379 219,379 0 221,874 0 225,126 2.19%
NOSH 301,064 300,519 300,519 299,829 299,829 300,169 300,169 0.39%
Ratio Analysis
31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 CAGR
NP Margin 10.94% 0.00% 12.91% 0.00% 12.32% 0.00% 12.70% -
ROE 16.32% 0.00% 17.67% 0.00% 16.94% 0.00% 17.33% -
Per Share
31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 CAGR
RPS 116.58 0.00 102.11 0.00 104.39 0.00 105.85 13.77%
EPS 12.40 0.00 12.90 0.00 12.53 0.00 13.00 -6.12%
DPS 0.00 0.00 9.00 0.00 5.33 0.00 8.00 -
NAPS 0.76 0.73 0.73 0.00 0.74 0.00 0.75 1.78%
Adjusted Per Share Value based on latest NOSH - 299,068
31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 CAGR
RPS 72.23 0.00 63.15 0.00 64.41 0.00 65.38 14.24%
EPS 7.68 0.00 7.98 0.00 7.73 0.00 8.03 -5.78%
DPS 0.00 0.00 5.57 0.00 3.29 0.00 4.94 -
NAPS 0.4709 0.4514 0.4514 0.00 0.4566 0.00 0.4633 2.19%
Price Multiplier on Financial Quarter End Date
31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 CAGR
Date 30/05/14 31/03/14 28/02/14 31/12/13 29/11/13 30/09/13 30/08/13 -
Price 2.19 1.83 1.80 1.98 1.83 1.95 1.79 -
P/RPS 1.88 0.00 1.76 0.00 1.75 0.00 1.69 15.30%
P/EPS 17.66 0.00 13.95 0.00 14.60 0.00 13.77 39.46%
EY 5.66 0.00 7.17 0.00 6.85 0.00 7.26 -28.31%
DY 0.00 0.00 5.00 0.00 2.91 0.00 4.47 -
P/NAPS 2.88 2.51 2.47 0.00 2.47 0.00 2.39 28.31%
Price Multiplier on Announcement Date
31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 CAGR
Date 30/07/14 - 29/04/14 - 29/01/14 - 29/10/13 -
Price 2.29 0.00 1.85 0.00 2.15 0.00 1.90 -
P/RPS 1.96 0.00 1.81 0.00 2.06 0.00 1.80 12.05%
P/EPS 18.47 0.00 14.34 0.00 17.15 0.00 14.62 36.68%
EY 5.41 0.00 6.97 0.00 5.83 0.00 6.84 -26.91%
DY 0.00 0.00 4.86 0.00 2.48 0.00 4.21 -
P/NAPS 3.01 0.00 2.53 0.00 2.91 0.00 2.53 26.14%

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