[PWROOT] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 11.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
Revenue 385,830 435,604 383,236 377,057 376,686 0 350,992 7.35%
PBT 69,806 78,912 51,940 39,940 36,778 0 48,032 32.33%
Tax -10,078 -17,516 -5,411 -5,610 -7,212 0 -9,644 3.35%
NP 59,728 61,396 46,529 34,329 29,566 0 38,388 39.27%
-
NP to SH 57,654 58,712 43,085 31,828 28,562 0 37,332 38.50%
-
Tax Rate 14.44% 22.20% 10.42% 14.05% 19.61% - 20.08% -
Total Cost 326,102 374,208 336,707 342,728 347,120 0 312,604 3.21%
-
Net Worth 240,720 227,658 228,983 226,623 221,811 0 228,809 3.87%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
Div 35,662 35,946 30,129 22,158 21,269 - - -
Div Payout % 61.86% 61.22% 69.93% 69.62% 74.47% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
Net Worth 240,720 227,658 228,983 226,623 221,811 0 228,809 3.87%
NOSH 297,185 299,551 301,293 302,164 303,851 301,064 301,064 -0.96%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
NP Margin 15.48% 14.09% 12.14% 9.10% 7.85% 0.00% 10.94% -
ROE 23.95% 25.79% 18.82% 14.04% 12.88% 0.00% 16.32% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
RPS 129.83 145.42 127.20 124.79 123.97 0.00 116.58 8.40%
EPS 19.40 19.60 14.30 10.53 9.40 0.00 12.40 39.85%
DPS 12.00 12.00 10.00 7.33 7.00 0.00 0.00 -
NAPS 0.81 0.76 0.76 0.75 0.73 0.00 0.76 4.89%
Adjusted Per Share Value based on latest NOSH - 299,687
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
RPS 79.40 89.64 78.86 77.59 77.52 0.00 72.23 7.35%
EPS 11.86 12.08 8.87 6.55 5.88 0.00 7.68 38.49%
DPS 7.34 7.40 6.20 4.56 4.38 0.00 0.00 -
NAPS 0.4954 0.4685 0.4712 0.4664 0.4565 0.00 0.4709 3.87%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 30/05/14 -
Price 2.34 2.01 1.66 1.51 1.87 2.39 2.19 -
P/RPS 1.80 1.38 1.31 1.21 0.00 0.00 1.88 -3.20%
P/EPS 12.06 10.26 11.61 14.34 0.00 0.00 17.66 -24.86%
EY 8.29 9.75 8.61 6.98 0.00 0.00 5.66 33.11%
DY 5.13 5.97 6.02 4.86 0.00 0.00 0.00 -
P/NAPS 2.89 2.64 2.18 2.01 0.00 0.00 2.88 0.26%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
Date 25/11/15 25/08/15 26/05/15 27/02/15 25/11/14 - 30/07/14 -
Price 2.81 2.09 1.83 1.53 1.62 0.00 2.29 -
P/RPS 2.16 1.44 1.44 1.23 0.00 0.00 1.96 7.55%
P/EPS 14.48 10.66 12.80 14.53 0.00 0.00 18.47 -16.67%
EY 6.90 9.38 7.81 6.88 0.00 0.00 5.41 20.00%
DY 4.27 5.74 5.46 4.79 0.00 0.00 0.00 -
P/NAPS 3.47 2.75 2.41 2.04 0.00 0.00 3.01 11.24%

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