[PWROOT] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 72,100 0 75,892 0 71,039 87,821 75,925 -5.03%
PBT 11,034 0 12,161 0 12,386 14,385 10,609 4.00%
Tax -325 0 -3,418 0 -2,693 -3,903 -1,258 -74.16%
NP 10,709 0 8,743 0 9,693 10,482 9,351 14.52%
-
NP to SH 10,583 0 8,673 0 9,583 9,928 8,980 17.85%
-
Tax Rate 2.95% - 28.11% - 21.74% 27.13% 11.86% -
Total Cost 61,391 0 67,149 0 61,346 77,339 66,574 -7.78%
-
Net Worth 220,731 0 221,311 0 224,601 213,602 203,546 8.44%
Dividend
28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 CAGR
Div 15,118 - - - 11,978 - 11,973 26.26%
Div Payout % 142.86% - - - 125.00% - 133.33% -
Equity
28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 220,731 0 221,311 0 224,601 213,602 203,546 8.44%
NOSH 302,371 299,068 299,068 299,468 299,468 300,848 299,333 1.01%
Ratio Analysis
28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 14.85% 0.00% 11.52% 0.00% 13.64% 11.94% 12.32% -
ROE 4.79% 0.00% 3.92% 0.00% 4.27% 4.65% 4.41% -
Per Share
28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 23.84 0.00 25.38 0.00 23.72 29.19 25.36 -5.99%
EPS 3.50 0.00 2.90 0.00 3.20 3.30 3.00 16.66%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 4.00 25.00%
NAPS 0.73 0.00 0.74 0.00 0.75 0.71 0.68 7.35%
Adjusted Per Share Value based on latest NOSH - 299,468
28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 14.84 0.00 15.62 0.00 14.62 18.07 15.62 -4.99%
EPS 2.18 0.00 1.78 0.00 1.97 2.04 1.85 17.83%
DPS 3.11 0.00 0.00 0.00 2.47 0.00 2.46 26.42%
NAPS 0.4542 0.00 0.4554 0.00 0.4622 0.4396 0.4189 8.42%
Price Multiplier on Financial Quarter End Date
28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 CAGR
Date 28/02/14 31/12/13 29/11/13 30/09/13 30/08/13 31/05/13 28/02/13 -
Price 1.80 1.98 1.83 1.95 1.79 1.92 1.47 -
P/RPS 7.55 0.00 7.21 0.00 7.55 6.58 5.80 30.17%
P/EPS 51.43 0.00 63.10 0.00 55.94 58.18 49.00 4.95%
EY 1.94 0.00 1.58 0.00 1.79 1.72 2.04 -4.90%
DY 2.78 0.00 0.00 0.00 2.23 0.00 2.72 2.20%
P/NAPS 2.47 0.00 2.47 0.00 2.39 2.70 2.16 14.35%
Price Multiplier on Announcement Date
28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/04/14 - 29/01/14 - 29/10/13 30/07/13 29/04/13 -
Price 1.85 0.00 2.15 0.00 1.90 2.07 1.57 -
P/RPS 7.76 0.00 8.47 0.00 8.01 7.09 6.19 25.36%
P/EPS 52.86 0.00 74.14 0.00 59.37 62.73 52.33 1.01%
EY 1.89 0.00 1.35 0.00 1.68 1.59 1.91 -1.04%
DY 2.70 0.00 0.00 0.00 2.11 0.00 2.55 5.88%
P/NAPS 2.53 0.00 2.91 0.00 2.53 2.92 2.31 9.52%

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