[PWROOT] QoQ TTM Result on 31-May-2013 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- 6.22%
YoY- 91.39%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 234,752 234,785 304,874 296,479 279,355 262,039 247,532 -4.15%
PBT 38,932 37,378 49,929 48,863 41,961 36,343 29,839 23.72%
Tax -10,014 -7,854 -11,863 -11,193 -6,685 -5,916 -3,341 140.76%
NP 28,918 29,524 38,066 37,670 35,276 30,427 26,498 7.24%
-
NP to SH 28,184 28,490 36,983 36,520 34,382 29,528 25,648 7.83%
-
Tax Rate 25.72% 21.01% 23.76% 22.91% 15.93% 16.28% 11.20% -
Total Cost 205,834 205,261 266,808 258,809 244,079 231,612 221,034 -5.54%
-
Net Worth 221,311 0 224,601 213,602 203,546 206,258 197,599 9.49%
Dividend
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 11,978 23,952 23,952 21,093 21,093 16,475 16,475 -22.52%
Div Payout % 42.50% 84.07% 64.77% 57.76% 61.35% 55.79% 64.24% -
Equity
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 221,311 0 224,601 213,602 203,546 206,258 197,599 9.49%
NOSH 299,068 299,468 299,468 300,848 299,333 303,321 304,000 -1.30%
Ratio Analysis
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 12.32% 12.57% 12.49% 12.71% 12.63% 11.61% 10.70% -
ROE 12.74% 0.00% 16.47% 17.10% 16.89% 14.32% 12.98% -
Per Share
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 78.49 78.40 101.80 98.55 93.33 86.39 81.43 -2.90%
EPS 9.42 9.51 12.35 12.14 11.49 9.73 8.44 9.19%
DPS 4.00 8.00 8.00 7.00 7.00 5.43 5.42 -21.58%
NAPS 0.74 0.00 0.75 0.71 0.68 0.68 0.65 10.93%
Adjusted Per Share Value based on latest NOSH - 300,848
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 48.31 48.32 62.74 61.01 57.49 53.92 50.94 -4.15%
EPS 5.80 5.86 7.61 7.52 7.08 6.08 5.28 7.80%
DPS 2.47 4.93 4.93 4.34 4.34 3.39 3.39 -22.38%
NAPS 0.4554 0.00 0.4622 0.4396 0.4189 0.4244 0.4066 9.49%
Price Multiplier on Financial Quarter End Date
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 29/11/13 30/09/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.83 1.95 1.79 1.92 1.47 0.96 1.05 -
P/RPS 2.33 2.49 1.76 1.95 1.58 1.11 1.29 60.51%
P/EPS 19.42 20.50 14.49 15.82 12.80 9.86 12.45 42.74%
EY 5.15 4.88 6.90 6.32 7.81 10.14 8.04 -29.99%
DY 2.19 4.10 4.47 3.65 4.76 5.66 5.16 -49.64%
P/NAPS 2.47 0.00 2.39 2.70 2.16 1.41 1.62 40.16%
Price Multiplier on Announcement Date
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date - - 29/10/13 30/07/13 29/04/13 30/01/13 31/10/12 -
Price 0.00 0.00 1.90 2.07 1.57 1.23 1.01 -
P/RPS 0.00 0.00 1.87 2.10 1.68 1.42 1.24 -
P/EPS 0.00 0.00 15.39 17.05 13.67 12.63 11.97 -
EY 0.00 0.00 6.50 5.86 7.32 7.91 8.35 -
DY 0.00 0.00 4.21 3.38 4.46 4.42 5.37 -
P/NAPS 0.00 0.00 2.53 2.92 2.31 1.81 1.55 -

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