[PWROOT] QoQ TTM Result on 30-Nov-2012 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- 15.13%
YoY- 90.91%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 304,874 296,479 279,355 262,039 247,532 237,363 217,036 25.34%
PBT 49,929 48,863 41,961 36,343 29,839 20,894 19,372 87.65%
Tax -11,863 -11,193 -6,685 -5,916 -3,341 -1,140 -1,931 234.32%
NP 38,066 37,670 35,276 30,427 26,498 19,754 17,441 68.01%
-
NP to SH 36,983 36,520 34,382 29,528 25,648 19,081 17,066 67.22%
-
Tax Rate 23.76% 22.91% 15.93% 16.28% 11.20% 5.46% 9.97% -
Total Cost 266,808 258,809 244,079 231,612 221,034 217,609 199,595 21.28%
-
Net Worth 224,601 213,602 203,546 206,258 197,599 191,753 182,404 14.83%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 23,952 21,093 21,093 16,475 16,475 13,028 13,028 49.90%
Div Payout % 64.77% 57.76% 61.35% 55.79% 64.24% 68.28% 76.34% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 224,601 213,602 203,546 206,258 197,599 191,753 182,404 14.83%
NOSH 299,468 300,848 299,333 303,321 304,000 299,615 294,200 1.18%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 12.49% 12.71% 12.63% 11.61% 10.70% 8.32% 8.04% -
ROE 16.47% 17.10% 16.89% 14.32% 12.98% 9.95% 9.36% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 101.80 98.55 93.33 86.39 81.43 79.22 73.77 23.87%
EPS 12.35 12.14 11.49 9.73 8.44 6.37 5.80 65.28%
DPS 8.00 7.00 7.00 5.43 5.42 4.35 4.43 48.13%
NAPS 0.75 0.71 0.68 0.68 0.65 0.64 0.62 13.49%
Adjusted Per Share Value based on latest NOSH - 303,321
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 62.74 61.01 57.49 53.92 50.94 48.85 44.66 25.35%
EPS 7.61 7.52 7.08 6.08 5.28 3.93 3.51 67.27%
DPS 4.93 4.34 4.34 3.39 3.39 2.68 2.68 49.96%
NAPS 0.4622 0.4396 0.4189 0.4244 0.4066 0.3946 0.3754 14.83%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 1.79 1.92 1.47 0.96 1.05 0.51 0.52 -
P/RPS 1.76 1.95 1.58 1.11 1.29 0.64 0.70 84.59%
P/EPS 14.49 15.82 12.80 9.86 12.45 8.01 8.96 37.65%
EY 6.90 6.32 7.81 10.14 8.04 12.49 11.16 -27.36%
DY 4.47 3.65 4.76 5.66 5.16 8.53 8.52 -34.87%
P/NAPS 2.39 2.70 2.16 1.41 1.62 0.80 0.84 100.40%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 29/10/13 30/07/13 29/04/13 30/01/13 31/10/12 24/07/12 25/04/12 -
Price 1.90 2.07 1.57 1.23 1.01 0.67 0.54 -
P/RPS 1.87 2.10 1.68 1.42 1.24 0.85 0.73 86.89%
P/EPS 15.39 17.05 13.67 12.63 11.97 10.52 9.31 39.67%
EY 6.50 5.86 7.32 7.91 8.35 9.51 10.74 -28.38%
DY 4.21 3.38 4.46 4.42 5.37 6.49 8.20 -35.80%
P/NAPS 2.53 2.92 2.31 1.81 1.55 1.05 0.87 103.34%

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