[PWROOT] QoQ TTM 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- 102.75%
YoY- 3.65%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
Revenue 387,808 404,389 194,893 182,198 87,748 159,848 159,848 94.30%
PBT 68,454 59,660 33,356 23,574 12,008 23,042 23,042 126.16%
Tax -6,844 -7,379 -1,805 -3,013 -2,411 -2,736 -2,736 98.81%
NP 61,610 52,281 31,551 20,561 9,597 20,306 20,306 129.75%
-
NP to SH 57,631 48,430 29,144 18,923 9,333 19,916 19,916 121.74%
-
Tax Rate 10.00% 12.37% 5.41% 12.78% 20.08% 11.87% 11.87% -
Total Cost 326,198 352,108 163,342 161,637 78,151 139,542 139,542 88.97%
-
Net Worth 243,844 227,658 228,166 224,765 0 0 228,809 4.88%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/05/14 CAGR
Div 37,521 39,313 19,503 5,993 - 15,118 15,118 97.64%
Div Payout % 65.11% 81.18% 66.92% 31.67% - 75.91% 75.91% -
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 243,844 227,658 228,166 224,765 0 0 228,809 4.88%
NOSH 301,042 299,551 300,218 299,687 309,249 301,064 301,064 -0.00%
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 15.89% 12.93% 16.19% 11.28% 10.94% 12.70% 12.70% -
ROE 23.63% 21.27% 12.77% 8.42% 0.00% 0.00% 8.70% -
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 128.82 135.00 64.92 60.80 28.37 53.09 53.09 94.32%
EPS 19.14 16.17 9.71 6.31 3.02 6.62 6.62 121.60%
DPS 12.50 13.12 6.50 2.00 0.00 5.00 5.00 98.72%
NAPS 0.81 0.76 0.76 0.75 0.00 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 79.80 83.22 40.11 37.49 18.06 32.89 32.89 94.31%
EPS 11.86 9.97 6.00 3.89 1.92 4.10 4.10 121.68%
DPS 7.72 8.09 4.01 1.23 0.00 3.11 3.11 97.66%
NAPS 0.5018 0.4685 0.4695 0.4625 0.00 0.00 0.4709 4.87%
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 1.82 1.49 2.56 2.48 6.59 4.50 4.12 -45.79%
P/EPS 12.22 12.43 17.10 23.91 61.96 36.13 33.11 -52.62%
EY 8.18 8.04 5.85 4.18 1.61 2.77 3.02 111.02%
DY 5.34 6.53 3.91 1.32 0.00 2.09 2.28 89.24%
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 - - - - - -
Price 2.81 2.09 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.18 1.55 0.00 0.00 0.00 0.00 0.00 -
P/EPS 14.68 12.93 0.00 0.00 0.00 0.00 0.00 -
EY 6.81 7.74 0.00 0.00 0.00 0.00 0.00 -
DY 4.45 6.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 2.75 0.00 0.00 0.00 0.00 0.00 -

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