[PWROOT] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 CAGR
Revenue 376,686 0 350,992 0 306,852 0 313,002 24.90%
PBT 36,778 0 48,032 0 49,966 0 51,909 -33.88%
Tax -7,212 0 -9,644 0 -10,339 0 -13,352 -52.26%
NP 29,566 0 38,388 0 39,627 0 38,557 -27.29%
-
NP to SH 28,562 0 37,332 0 38,767 0 37,578 -28.06%
-
Tax Rate 19.61% - 20.08% - 20.69% - 25.72% -
Total Cost 347,120 0 312,604 0 267,225 0 274,445 32.58%
-
Net Worth 221,811 0 228,809 219,379 219,379 0 221,874 -0.03%
Dividend
30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 CAGR
Div 21,269 - - - 27,046 - 15,990 40.85%
Div Payout % 74.47% - - - 69.77% - 42.55% -
Equity
30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 CAGR
Net Worth 221,811 0 228,809 219,379 219,379 0 221,874 -0.03%
NOSH 303,851 301,064 301,064 300,519 300,519 299,829 299,829 1.61%
Ratio Analysis
30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 CAGR
NP Margin 7.85% 0.00% 10.94% 0.00% 12.91% 0.00% 12.32% -
ROE 12.88% 0.00% 16.32% 0.00% 17.67% 0.00% 16.94% -
Per Share
30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 CAGR
RPS 123.97 0.00 116.58 0.00 102.11 0.00 104.39 22.92%
EPS 9.40 0.00 12.40 0.00 12.90 0.00 12.53 -29.18%
DPS 7.00 0.00 0.00 0.00 9.00 0.00 5.33 38.71%
NAPS 0.73 0.00 0.76 0.73 0.73 0.00 0.74 -1.62%
Adjusted Per Share Value based on latest NOSH - 302,371
30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 CAGR
RPS 77.52 0.00 72.23 0.00 63.15 0.00 64.41 24.91%
EPS 5.88 0.00 7.68 0.00 7.98 0.00 7.73 -27.99%
DPS 4.38 0.00 0.00 0.00 5.57 0.00 3.29 40.99%
NAPS 0.4565 0.00 0.4709 0.4514 0.4514 0.00 0.4566 -0.02%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 CAGR
Date 30/09/14 30/06/14 30/05/14 31/03/14 28/02/14 31/12/13 29/11/13 -
Price 1.87 2.39 2.19 1.83 1.80 1.98 1.83 -
P/RPS 0.00 0.00 1.88 0.00 1.76 0.00 1.75 -
P/EPS 0.00 0.00 17.66 0.00 13.95 0.00 14.60 -
EY 0.00 0.00 5.66 0.00 7.17 0.00 6.85 -
DY 0.00 0.00 0.00 0.00 5.00 0.00 2.91 -
P/NAPS 0.00 0.00 2.88 2.51 2.47 0.00 2.47 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 30/11/13 CAGR
Date 25/11/14 - 30/07/14 - 29/04/14 - 29/01/14 -
Price 1.62 0.00 2.29 0.00 1.85 0.00 2.15 -
P/RPS 0.00 0.00 1.96 0.00 1.81 0.00 2.06 -
P/EPS 0.00 0.00 18.47 0.00 14.34 0.00 17.15 -
EY 0.00 0.00 5.41 0.00 6.97 0.00 5.83 -
DY 0.00 0.00 0.00 0.00 4.86 0.00 2.48 -
P/NAPS 0.00 0.00 3.01 0.00 2.53 0.00 2.91 -

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