[PWROOT] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 CAGR
Revenue 408,782 385,830 376,686 0 317,720 266,682 205,690 14.45%
PBT 51,402 69,806 36,778 0 53,542 37,606 16,672 24.77%
Tax -4,438 -10,078 -7,212 0 -13,192 -2,836 -16 202.12%
NP 46,964 59,728 29,566 0 40,350 34,770 16,656 22.59%
-
NP to SH 43,272 57,654 28,562 0 39,022 33,820 16,656 20.64%
-
Tax Rate 8.63% 14.44% 19.61% - 24.64% 7.54% 0.10% -
Total Cost 361,818 326,102 347,120 0 277,370 231,912 189,034 13.61%
-
Net Worth 237,395 240,720 221,811 0 225,126 196,276 183,199 5.22%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 CAGR
Div 30,050 35,662 21,269 - 24,013 18,117 12,213 19.35%
Div Payout % 69.44% 61.86% 74.47% - 61.54% 53.57% 73.33% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 237,395 240,720 221,811 0 225,126 196,276 183,199 5.22%
NOSH 300,500 297,185 303,851 300,169 300,169 301,964 305,333 -0.31%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 11.49% 15.48% 7.85% 0.00% 12.70% 13.04% 8.10% -
ROE 18.23% 23.95% 12.88% 0.00% 17.33% 17.23% 9.09% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 CAGR
RPS 136.03 129.83 123.97 0.00 105.85 88.32 67.37 14.81%
EPS 14.40 19.40 9.40 0.00 13.00 11.20 5.60 20.39%
DPS 10.00 12.00 7.00 0.00 8.00 6.00 4.00 19.73%
NAPS 0.79 0.81 0.73 0.00 0.75 0.65 0.60 5.55%
Adjusted Per Share Value based on latest NOSH - 299,468
30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 CAGR
RPS 84.12 79.40 77.52 0.00 65.38 54.88 42.33 14.45%
EPS 8.90 11.86 5.88 0.00 8.03 6.96 3.43 20.61%
DPS 6.18 7.34 4.38 0.00 4.94 3.73 2.51 19.37%
NAPS 0.4885 0.4954 0.4565 0.00 0.4633 0.4039 0.377 5.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 30/08/13 30/08/12 29/08/11 -
Price 2.06 2.34 1.87 1.95 1.79 1.05 0.505 -
P/RPS 1.51 1.80 0.00 0.00 1.69 1.19 0.75 14.74%
P/EPS 14.31 12.06 0.00 0.00 13.77 9.38 9.26 8.93%
EY 6.99 8.29 0.00 0.00 7.26 10.67 10.80 -8.19%
DY 4.85 5.13 0.00 0.00 4.47 5.71 7.92 -9.18%
P/NAPS 2.61 2.89 0.00 0.00 2.39 1.62 0.84 24.96%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 CAGR
Date 29/11/16 25/11/15 25/11/14 - 29/10/13 31/10/12 25/10/11 -
Price 2.10 2.81 1.62 0.00 1.90 1.01 0.51 -
P/RPS 1.54 2.16 0.00 0.00 1.80 1.14 0.76 14.89%
P/EPS 14.58 14.48 0.00 0.00 14.62 9.02 9.35 9.12%
EY 6.86 6.90 0.00 0.00 6.84 11.09 10.70 -8.36%
DY 4.76 4.27 0.00 0.00 4.21 5.94 7.84 -9.34%
P/NAPS 2.66 3.47 0.00 0.00 2.53 1.55 0.85 25.13%

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