[PWROOT] YoY Annualized Quarter Result on 31-May-2013 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- 15.5%
YoY- 27.45%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 435,604 0 350,992 351,284 282,788 201,480 198,780 16.68%
PBT 78,912 0 48,032 57,540 29,932 23,844 20,928 29.82%
Tax -17,516 0 -9,644 -15,612 2,420 -744 -2,664 44.82%
NP 61,396 0 38,388 41,928 32,352 23,100 18,264 26.92%
-
NP to SH 58,712 0 37,332 39,712 31,160 23,100 18,264 25.81%
-
Tax Rate 22.20% - 20.08% 27.13% -8.08% 3.12% 12.73% -
Total Cost 374,208 0 312,604 309,356 250,436 178,380 180,516 15.41%
-
Net Worth 227,658 0 228,809 213,602 191,753 0 197,859 2.79%
Dividend
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 35,946 - - - - - - -
Div Payout % 61.22% - - - - - - -
Equity
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 227,658 0 228,809 213,602 191,753 0 197,859 2.79%
NOSH 299,551 301,064 301,064 300,848 299,615 298,437 304,400 -0.31%
Ratio Analysis
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 14.09% 0.00% 10.94% 11.94% 11.44% 11.47% 9.19% -
ROE 25.79% 0.00% 16.32% 18.59% 16.25% 0.00% 9.23% -
Per Share
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 145.42 0.00 116.58 116.76 94.38 67.51 65.30 17.05%
EPS 19.60 0.00 12.40 13.20 10.40 7.60 6.00 26.21%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.00 0.76 0.71 0.64 0.00 0.65 3.12%
Adjusted Per Share Value based on latest NOSH - 300,848
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 89.64 0.00 72.23 72.29 58.19 41.46 40.91 16.68%
EPS 12.08 0.00 7.68 8.17 6.41 4.75 3.76 25.80%
DPS 7.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4685 0.00 0.4709 0.4396 0.3946 0.00 0.4072 2.79%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 30/06/15 30/06/14 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 2.01 2.39 2.19 1.92 0.51 0.595 0.58 -
P/RPS 1.38 0.00 1.88 1.64 0.54 0.88 0.89 9.00%
P/EPS 10.26 0.00 17.66 14.55 4.90 7.69 9.67 1.17%
EY 9.75 0.00 5.66 6.88 20.39 13.01 10.34 -1.14%
DY 5.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 0.00 2.88 2.70 0.80 0.00 0.89 23.84%
Price Multiplier on Announcement Date
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 25/08/15 - 30/07/14 30/07/13 24/07/12 26/07/11 27/07/10 -
Price 2.09 0.00 2.29 2.07 0.67 0.57 0.55 -
P/RPS 1.44 0.00 1.96 1.77 0.71 0.84 0.84 11.18%
P/EPS 10.66 0.00 18.47 15.68 6.44 7.36 9.17 3.00%
EY 9.38 0.00 5.41 6.38 15.52 13.58 10.91 -2.92%
DY 5.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 0.00 3.01 2.92 1.05 0.00 0.85 25.97%

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