[PWROOT] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 11.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
Revenue 458,661 410,274 371,706 377,057 0 313,002 271,240 10.87%
PBT 27,680 54,781 52,706 39,940 0 51,909 41,805 -7.78%
Tax -1,481 -5,456 -806 -5,610 0 -13,352 -7,236 -26.78%
NP 26,198 49,325 51,900 34,329 0 38,557 34,569 -5.30%
-
NP to SH 25,265 45,556 50,053 31,828 0 37,578 33,870 -5.59%
-
Tax Rate 5.35% 9.96% 1.53% 14.05% - 25.72% 17.31% -
Total Cost 432,462 360,949 319,806 342,728 0 274,445 236,670 12.57%
-
Net Worth 229,621 233,120 232,390 226,623 0 221,874 203,224 2.42%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
Div 38,809 30,673 31,779 22,158 - 15,990 11,954 26.04%
Div Payout % 153.61% 67.33% 63.49% 69.62% - 42.55% 35.29% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
Net Worth 229,621 233,120 232,390 226,623 0 221,874 203,224 2.42%
NOSH 330,148 329,291 297,936 302,164 299,829 299,829 298,858 1.97%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
NP Margin 5.71% 12.02% 13.96% 9.10% 0.00% 12.32% 12.74% -
ROE 11.00% 19.54% 21.54% 14.04% 0.00% 16.94% 16.67% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
RPS 141.82 133.75 124.76 124.79 0.00 104.39 90.76 9.16%
EPS 7.87 15.07 16.80 10.53 0.00 12.53 11.33 -6.91%
DPS 12.00 10.00 10.67 7.33 0.00 5.33 4.00 24.10%
NAPS 0.71 0.76 0.78 0.75 0.00 0.74 0.68 0.85%
Adjusted Per Share Value based on latest NOSH - 299,687
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
RPS 94.39 84.43 76.49 77.59 0.00 64.41 55.82 10.87%
EPS 5.20 9.37 10.30 6.55 0.00 7.73 6.97 -5.59%
DPS 7.99 6.31 6.54 4.56 0.00 3.29 2.46 26.05%
NAPS 0.4725 0.4797 0.4782 0.4664 0.00 0.4566 0.4182 2.42%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 29/11/13 30/11/12 -
Price 1.88 2.05 2.75 1.51 1.98 1.83 0.96 -
P/RPS 1.33 1.53 2.20 1.21 0.00 1.75 1.06 4.56%
P/EPS 24.07 13.80 16.37 14.34 0.00 14.60 8.47 22.78%
EY 4.16 7.24 6.11 6.98 0.00 6.85 11.81 -18.54%
DY 6.38 4.88 3.88 4.86 0.00 2.91 4.17 8.71%
P/NAPS 2.65 2.70 3.53 2.01 0.00 2.47 1.41 13.20%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
Date 27/02/18 24/02/17 24/02/16 27/02/15 - 29/01/14 30/01/13 -
Price 1.67 2.20 2.41 1.53 0.00 2.15 1.23 -
P/RPS 1.18 1.64 1.93 1.23 0.00 2.06 1.36 -2.75%
P/EPS 21.38 14.81 14.35 14.53 0.00 17.15 10.85 14.26%
EY 4.68 6.75 6.97 6.88 0.00 5.83 9.21 -12.45%
DY 7.19 4.55 4.43 4.79 0.00 2.48 3.25 16.89%
P/NAPS 2.35 2.89 3.09 2.04 0.00 2.91 1.81 5.26%

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