[PWROOT] QoQ Annualized Quarter Result on 31-May-2012 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- 96.64%
YoY- 34.89%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 279,355 271,240 266,682 282,788 217,036 211,236 205,690 22.66%
PBT 41,963 41,805 37,606 29,932 19,372 19,177 16,672 85.13%
Tax -6,685 -7,236 -2,836 2,420 -3,151 -3,549 -16 5509.42%
NP 35,278 34,569 34,770 32,352 16,221 15,628 16,656 65.00%
-
NP to SH 34,383 33,870 33,820 31,160 15,846 15,628 16,656 62.19%
-
Tax Rate 15.93% 17.31% 7.54% -8.08% 16.27% 18.51% 0.10% -
Total Cost 244,077 236,670 231,912 250,436 200,815 195,608 189,034 18.59%
-
Net Worth 203,308 203,224 196,276 191,753 184,354 185,085 183,199 7.19%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 20,928 11,954 18,117 - 13,380 7,960 12,213 43.24%
Div Payout % 60.87% 35.29% 53.57% - 84.44% 50.94% 73.33% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 203,308 203,224 196,276 191,753 184,354 185,085 183,199 7.19%
NOSH 298,982 298,858 301,964 299,615 297,345 298,524 305,333 -1.39%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 12.63% 12.74% 13.04% 11.44% 7.47% 7.40% 8.10% -
ROE 16.91% 16.67% 17.23% 16.25% 8.60% 8.44% 9.09% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 93.44 90.76 88.32 94.38 72.99 70.76 67.37 24.39%
EPS 11.50 11.33 11.20 10.40 5.30 5.20 5.60 61.63%
DPS 7.00 4.00 6.00 0.00 4.50 2.67 4.00 45.26%
NAPS 0.68 0.68 0.65 0.64 0.62 0.62 0.60 8.71%
Adjusted Per Share Value based on latest NOSH - 299,615
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 57.49 55.82 54.88 58.19 44.66 43.47 42.33 22.66%
EPS 7.08 6.97 6.96 6.41 3.26 3.22 3.43 62.18%
DPS 4.31 2.46 3.73 0.00 2.75 1.64 2.51 43.44%
NAPS 0.4184 0.4182 0.4039 0.3946 0.3794 0.3809 0.377 7.19%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 1.47 0.96 1.05 0.51 0.52 0.49 0.505 -
P/RPS 1.57 1.06 1.19 0.54 0.71 0.69 0.75 63.71%
P/EPS 12.78 8.47 9.38 4.90 9.76 9.36 9.26 23.98%
EY 7.82 11.81 10.67 20.39 10.25 10.68 10.80 -19.38%
DY 4.76 4.17 5.71 0.00 8.65 5.44 7.92 -28.80%
P/NAPS 2.16 1.41 1.62 0.80 0.84 0.79 0.84 87.80%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 30/01/13 31/10/12 24/07/12 25/04/12 17/01/12 25/10/11 -
Price 1.57 1.23 1.01 0.67 0.54 0.49 0.51 -
P/RPS 1.68 1.36 1.14 0.71 0.74 0.69 0.76 69.77%
P/EPS 13.65 10.85 9.02 6.44 10.13 9.36 9.35 28.72%
EY 7.32 9.21 11.09 15.52 9.87 10.68 10.70 -22.37%
DY 4.46 3.25 5.94 0.00 8.33 5.44 7.84 -31.36%
P/NAPS 2.31 1.81 1.55 1.05 0.87 0.79 0.85 94.86%

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