[PWROOT] QoQ TTM Result on 31-May-2014 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-May-2014 [#1]
Profit Trend
QoQ- 3.43%
YoY- -45.47%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 CAGR
Revenue 182,198 87,748 159,848 159,848 147,992 147,992 146,931 24.00%
PBT 23,574 12,008 23,042 23,042 23,195 23,195 24,547 -3.96%
Tax -3,013 -2,411 -2,736 -2,736 -3,743 -3,743 -6,111 -50.69%
NP 20,561 9,597 20,306 20,306 19,452 19,452 18,436 11.52%
-
NP to SH 18,923 9,333 19,916 19,916 19,256 19,256 18,256 3.65%
-
Tax Rate 12.78% 20.08% 11.87% 11.87% 16.14% 16.14% 24.90% -
Total Cost 161,637 78,151 139,542 139,542 128,540 128,540 128,495 25.79%
-
Net Worth 224,765 0 0 228,809 220,731 220,731 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 CAGR
Div 5,993 - 15,118 15,118 15,118 15,118 11,978 -49.96%
Div Payout % 31.67% - 75.91% 75.91% 78.51% 78.51% 65.62% -
Equity
31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 CAGR
Net Worth 224,765 0 0 228,809 220,731 220,731 0 -
NOSH 299,687 309,249 301,064 301,064 302,371 302,371 299,068 0.20%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 CAGR
NP Margin 11.28% 10.94% 12.70% 12.70% 13.14% 13.14% 12.55% -
ROE 8.42% 0.00% 0.00% 8.70% 8.72% 8.72% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 CAGR
RPS 60.80 28.37 53.09 53.09 48.94 48.94 49.13 23.75%
EPS 6.31 3.02 6.62 6.62 6.37 6.37 6.10 3.44%
DPS 2.00 0.00 5.00 5.00 5.00 5.00 4.00 -50.00%
NAPS 0.75 0.00 0.00 0.76 0.73 0.73 0.00 -
Adjusted Per Share Value based on latest NOSH - 301,064
31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 CAGR
RPS 37.49 18.06 32.89 32.89 30.45 30.45 30.24 23.97%
EPS 3.89 1.92 4.10 4.10 3.96 3.96 3.76 3.45%
DPS 1.23 0.00 3.11 3.11 3.11 3.11 2.47 -50.20%
NAPS 0.4625 0.00 0.00 0.4709 0.4542 0.4542 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 CAGR
Date 31/12/14 30/09/14 30/06/14 30/05/14 31/03/14 28/02/14 31/12/13 -
Price 1.51 1.87 2.39 2.19 1.83 1.80 1.98 -
P/RPS 2.48 6.59 4.50 4.12 3.74 3.68 4.03 -38.46%
P/EPS 23.91 61.96 36.13 33.11 28.74 28.26 32.44 -26.29%
EY 4.18 1.61 2.77 3.02 3.48 3.54 3.08 35.71%
DY 1.32 0.00 2.09 2.28 2.73 2.78 2.02 -34.65%
P/NAPS 2.01 0.00 0.00 2.88 2.51 2.47 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/05/14 31/03/14 28/02/14 31/12/13 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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