[PWROOT] YoY Annualized Quarter Result on 31-Aug-2012 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- 8.54%
YoY- 103.05%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 376,686 0 317,720 266,682 205,690 198,988 161,924 18.06%
PBT 36,778 0 53,542 37,606 16,672 18,492 17,486 15.74%
Tax -7,212 0 -13,192 -2,836 -16 -1,388 -1,958 29.22%
NP 29,566 0 40,350 34,770 16,656 17,104 15,528 13.50%
-
NP to SH 28,562 0 39,022 33,820 16,656 17,104 15,528 12.73%
-
Tax Rate 19.61% - 24.64% 7.54% 0.10% 7.51% 11.20% -
Total Cost 347,120 0 277,370 231,912 189,034 181,884 146,396 18.50%
-
Net Worth 221,811 0 225,126 196,276 183,199 191,682 194,099 2.65%
Dividend
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 21,269 - 24,013 18,117 12,213 353 11,944 12.01%
Div Payout % 74.47% - 61.54% 53.57% 73.33% 2.07% 76.92% -
Equity
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 221,811 0 225,126 196,276 183,199 191,682 194,099 2.65%
NOSH 303,851 300,169 300,169 301,964 305,333 294,896 298,615 0.34%
Ratio Analysis
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 7.85% 0.00% 12.70% 13.04% 8.10% 8.60% 9.59% -
ROE 12.88% 0.00% 17.33% 17.23% 9.09% 8.92% 8.00% -
Per Share
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 123.97 0.00 105.85 88.32 67.37 67.48 54.22 17.66%
EPS 9.40 0.00 13.00 11.20 5.60 5.80 5.20 12.34%
DPS 7.00 0.00 8.00 6.00 4.00 0.12 4.00 11.63%
NAPS 0.73 0.00 0.75 0.65 0.60 0.65 0.65 2.30%
Adjusted Per Share Value based on latest NOSH - 304,000
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 77.52 0.00 65.38 54.88 42.33 40.95 33.32 18.06%
EPS 5.88 0.00 8.03 6.96 3.43 3.52 3.20 12.71%
DPS 4.38 0.00 4.94 3.73 2.51 0.07 2.46 12.01%
NAPS 0.4565 0.00 0.4633 0.4039 0.377 0.3945 0.3994 2.66%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 30/09/14 30/09/13 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 1.87 1.95 1.79 1.05 0.505 0.60 0.47 -
P/RPS 0.00 0.00 1.69 1.19 0.75 0.89 0.87 -
P/EPS 0.00 0.00 13.77 9.38 9.26 10.34 9.04 -
EY 0.00 0.00 7.26 10.67 10.80 9.67 11.06 -
DY 0.00 0.00 4.47 5.71 7.92 0.20 8.51 -
P/NAPS 0.00 0.00 2.39 1.62 0.84 0.92 0.72 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 25/11/14 - 29/10/13 31/10/12 25/10/11 26/10/10 27/10/09 -
Price 1.62 0.00 1.90 1.01 0.51 0.70 0.58 -
P/RPS 0.00 0.00 1.80 1.14 0.76 1.04 1.07 -
P/EPS 0.00 0.00 14.62 9.02 9.35 12.07 11.15 -
EY 0.00 0.00 6.84 11.09 10.70 8.29 8.97 -
DY 0.00 0.00 4.21 5.94 7.84 0.17 6.90 -
P/NAPS 0.00 0.00 2.53 1.55 0.85 1.08 0.89 -

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