[PWROOT] YoY Annualized Quarter Result on 31-May-2014 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-May-2014 [#1]
Profit Trend
QoQ--%
YoY- -5.99%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 420,300 435,604 0 350,992 351,284 282,788 201,480 15.54%
PBT 45,824 78,912 0 48,032 57,540 29,932 23,844 13.70%
Tax -4,484 -17,516 0 -9,644 -15,612 2,420 -744 42.34%
NP 41,340 61,396 0 38,388 41,928 32,352 23,100 12.11%
-
NP to SH 37,616 58,712 0 37,332 39,712 31,160 23,100 10.05%
-
Tax Rate 9.79% 22.20% - 20.08% 27.13% -8.08% 3.12% -
Total Cost 378,960 374,208 0 312,604 309,356 250,436 178,380 15.96%
-
Net Worth 236,616 227,658 0 228,809 213,602 191,753 0 -
Dividend
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 30,335 35,946 - - - - - -
Div Payout % 80.65% 61.22% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 236,616 227,658 0 228,809 213,602 191,753 0 -
NOSH 303,354 299,551 301,064 301,064 300,848 299,615 298,437 0.32%
Ratio Analysis
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 9.84% 14.09% 0.00% 10.94% 11.94% 11.44% 11.47% -
ROE 15.90% 25.79% 0.00% 16.32% 18.59% 16.25% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 138.55 145.42 0.00 116.58 116.76 94.38 67.51 15.17%
EPS 12.40 19.60 0.00 12.40 13.20 10.40 7.60 10.10%
DPS 10.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.00 0.76 0.71 0.64 0.00 -
Adjusted Per Share Value based on latest NOSH - 301,064
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 86.49 89.64 0.00 72.23 72.29 58.19 41.46 15.54%
EPS 7.74 12.08 0.00 7.68 8.17 6.41 4.75 10.07%
DPS 6.24 7.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4869 0.4685 0.00 0.4709 0.4396 0.3946 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 30/06/16 30/06/15 30/06/14 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 2.75 2.01 2.39 2.19 1.92 0.51 0.595 -
P/RPS 1.98 1.38 0.00 1.88 1.64 0.54 0.88 17.27%
P/EPS 22.18 10.26 0.00 17.66 14.55 4.90 7.69 23.14%
EY 4.51 9.75 0.00 5.66 6.88 20.39 13.01 -18.79%
DY 3.64 5.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 2.64 0.00 2.88 2.70 0.80 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 30/08/16 25/08/15 - 30/07/14 30/07/13 24/07/12 26/07/11 -
Price 2.01 2.09 0.00 2.29 2.07 0.67 0.57 -
P/RPS 1.45 1.44 0.00 1.96 1.77 0.71 0.84 11.32%
P/EPS 16.21 10.66 0.00 18.47 15.68 6.44 7.36 16.78%
EY 6.17 9.38 0.00 5.41 6.38 15.52 13.58 -14.36%
DY 4.98 5.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.75 0.00 3.01 2.92 1.05 0.00 -

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