[PWROOT] YoY Annualized Quarter 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- 0.15%
YoY- 116.73%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 377,057 0 313,002 271,240 211,236 184,282 154,306 19.19%
PBT 39,940 0 51,909 41,805 19,177 13,560 15,984 19.72%
Tax -5,610 0 -13,352 -7,236 -3,549 -642 -1,352 32.27%
NP 34,329 0 38,557 34,569 15,628 12,917 14,632 18.24%
-
NP to SH 31,828 0 37,578 33,870 15,628 12,917 14,621 16.52%
-
Tax Rate 14.05% - 25.72% 17.31% 18.51% 4.73% 8.46% -
Total Cost 342,728 0 274,445 236,670 195,608 171,365 139,674 19.29%
-
Net Worth 226,623 0 221,874 203,224 185,085 196,787 189,682 3.55%
Dividend
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div 22,158 - 15,990 11,954 7,960 - - -
Div Payout % 69.62% - 42.55% 35.29% 50.94% - - -
Equity
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 226,623 0 221,874 203,224 185,085 196,787 189,682 3.55%
NOSH 302,164 299,829 299,829 298,858 298,524 302,749 296,378 0.38%
Ratio Analysis
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 9.10% 0.00% 12.32% 12.74% 7.40% 7.01% 9.48% -
ROE 14.04% 0.00% 16.94% 16.67% 8.44% 6.56% 7.71% -
Per Share
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 124.79 0.00 104.39 90.76 70.76 60.87 52.06 18.74%
EPS 10.53 0.00 12.53 11.33 5.20 4.27 4.93 16.08%
DPS 7.33 0.00 5.33 4.00 2.67 0.00 0.00 -
NAPS 0.75 0.00 0.74 0.68 0.62 0.65 0.64 3.16%
Adjusted Per Share Value based on latest NOSH - 303,321
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 77.59 0.00 64.41 55.82 43.47 37.92 31.75 19.19%
EPS 6.55 0.00 7.73 6.97 3.22 2.66 3.01 16.51%
DPS 4.56 0.00 3.29 2.46 1.64 0.00 0.00 -
NAPS 0.4664 0.00 0.4566 0.4182 0.3809 0.405 0.3903 3.56%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 31/12/14 31/12/13 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 1.51 1.98 1.83 0.96 0.49 0.63 0.53 -
P/RPS 1.21 0.00 1.75 1.06 0.69 1.03 1.02 3.41%
P/EPS 14.34 0.00 14.60 8.47 9.36 14.77 10.74 5.84%
EY 6.98 0.00 6.85 11.81 10.68 6.77 9.31 -5.50%
DY 4.86 0.00 2.91 4.17 5.44 0.00 0.00 -
P/NAPS 2.01 0.00 2.47 1.41 0.79 0.97 0.83 18.98%
Price Multiplier on Announcement Date
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 27/02/15 - 29/01/14 30/01/13 17/01/12 25/01/11 26/01/10 -
Price 1.53 0.00 2.15 1.23 0.49 0.65 0.57 -
P/RPS 1.23 0.00 2.06 1.36 0.69 1.07 1.09 2.40%
P/EPS 14.53 0.00 17.15 10.85 9.36 15.23 11.55 4.61%
EY 6.88 0.00 5.83 9.21 10.68 6.56 8.65 -4.40%
DY 4.79 0.00 2.48 3.25 5.44 0.00 0.00 -
P/NAPS 2.04 0.00 2.91 1.81 0.79 1.00 0.89 17.70%

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