[PWROOT] YoY Annualized Quarter Result on 31-Aug-2013 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-Aug-2013 [#2]
Profit Trend
QoQ- -1.74%
YoY- 15.38%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 385,830 376,686 0 317,720 266,682 205,690 198,988 13.90%
PBT 69,806 36,778 0 53,542 37,606 16,672 18,492 29.85%
Tax -10,078 -7,212 0 -13,192 -2,836 -16 -1,388 47.67%
NP 59,728 29,566 0 40,350 34,770 16,656 17,104 27.87%
-
NP to SH 57,654 28,562 0 39,022 33,820 16,656 17,104 26.99%
-
Tax Rate 14.44% 19.61% - 24.64% 7.54% 0.10% 7.51% -
Total Cost 326,102 347,120 0 277,370 231,912 189,034 181,884 12.16%
-
Net Worth 240,720 221,811 0 225,126 196,276 183,199 191,682 4.58%
Dividend
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 35,662 21,269 - 24,013 18,117 12,213 353 147.85%
Div Payout % 61.86% 74.47% - 61.54% 53.57% 73.33% 2.07% -
Equity
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 240,720 221,811 0 225,126 196,276 183,199 191,682 4.58%
NOSH 297,185 303,851 300,169 300,169 301,964 305,333 294,896 0.15%
Ratio Analysis
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 15.48% 7.85% 0.00% 12.70% 13.04% 8.10% 8.60% -
ROE 23.95% 12.88% 0.00% 17.33% 17.23% 9.09% 8.92% -
Per Share
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 129.83 123.97 0.00 105.85 88.32 67.37 67.48 13.73%
EPS 19.40 9.40 0.00 13.00 11.20 5.60 5.80 26.80%
DPS 12.00 7.00 0.00 8.00 6.00 4.00 0.12 147.35%
NAPS 0.81 0.73 0.00 0.75 0.65 0.60 0.65 4.42%
Adjusted Per Share Value based on latest NOSH - 299,468
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 79.40 77.52 0.00 65.38 54.88 42.33 40.95 13.90%
EPS 11.86 5.88 0.00 8.03 6.96 3.43 3.52 26.98%
DPS 7.34 4.38 0.00 4.94 3.73 2.51 0.07 149.67%
NAPS 0.4954 0.4565 0.00 0.4633 0.4039 0.377 0.3945 4.58%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/09/15 30/09/14 30/09/13 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 2.34 1.87 1.95 1.79 1.05 0.505 0.60 -
P/RPS 1.80 0.00 0.00 1.69 1.19 0.75 0.89 14.85%
P/EPS 12.06 0.00 0.00 13.77 9.38 9.26 10.34 3.07%
EY 8.29 0.00 0.00 7.26 10.67 10.80 9.67 -2.98%
DY 5.13 0.00 0.00 4.47 5.71 7.92 0.20 89.28%
P/NAPS 2.89 0.00 0.00 2.39 1.62 0.84 0.92 25.24%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 25/11/15 25/11/14 - 29/10/13 31/10/12 25/10/11 26/10/10 -
Price 2.81 1.62 0.00 1.90 1.01 0.51 0.70 -
P/RPS 2.16 0.00 0.00 1.80 1.14 0.76 1.04 15.45%
P/EPS 14.48 0.00 0.00 14.62 9.02 9.35 12.07 3.64%
EY 6.90 0.00 0.00 6.84 11.09 10.70 8.29 -3.54%
DY 4.27 0.00 0.00 4.21 5.94 7.84 0.17 88.50%
P/NAPS 3.47 0.00 0.00 2.53 1.55 0.85 1.08 25.80%

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