[PWROOT] YoY Cumulative Quarter Result on 28-Feb-2013 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
28-Feb-2013 [#4]
Profit Trend
QoQ- 35.35%
YoY- 116.98%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 383,236 0 306,852 279,355 217,036 184,824 153,092 19.76%
PBT 51,940 0 49,966 41,963 19,372 14,821 13,302 30.70%
Tax -5,411 0 -10,339 -6,685 -3,151 -2,607 -3,167 11.10%
NP 46,529 0 39,627 35,278 16,221 12,214 10,135 34.92%
-
NP to SH 43,085 0 38,767 34,383 15,846 12,214 10,135 32.90%
-
Tax Rate 10.42% - 20.69% 15.93% 16.27% 17.59% 23.81% -
Total Cost 336,707 0 267,225 244,077 200,815 172,610 142,957 18.33%
-
Net Worth 228,983 219,379 219,379 203,308 184,354 178,726 190,776 3.65%
Dividend
31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 30,129 - 27,046 20,928 13,380 23,830 11,923 19.98%
Div Payout % 69.93% - 69.77% 60.87% 84.44% 195.11% 117.65% -
Equity
31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 228,983 219,379 219,379 203,308 184,354 178,726 190,776 3.65%
NOSH 301,293 300,519 300,519 298,982 297,345 297,878 298,088 0.21%
Ratio Analysis
31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 12.14% 0.00% 12.91% 12.63% 7.47% 6.61% 6.62% -
ROE 18.82% 0.00% 17.67% 16.91% 8.60% 6.83% 5.31% -
Per Share
31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 127.20 0.00 102.11 93.44 72.99 62.05 51.36 19.51%
EPS 14.30 0.00 12.90 11.50 5.30 4.10 3.40 32.62%
DPS 10.00 0.00 9.00 7.00 4.50 8.00 4.00 19.73%
NAPS 0.76 0.73 0.73 0.68 0.62 0.60 0.64 3.43%
Adjusted Per Share Value based on latest NOSH - 299,333
31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 78.86 0.00 63.15 57.49 44.66 38.03 31.50 19.76%
EPS 8.87 0.00 7.98 7.08 3.26 2.51 2.09 32.85%
DPS 6.20 0.00 5.57 4.31 2.75 4.90 2.45 20.02%
NAPS 0.4712 0.4514 0.4514 0.4184 0.3794 0.3678 0.3926 3.65%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.66 1.83 1.80 1.47 0.52 0.56 0.51 -
P/RPS 1.31 0.00 1.76 1.57 0.71 0.90 0.99 5.65%
P/EPS 11.61 0.00 13.95 12.78 9.76 13.66 15.00 -4.91%
EY 8.61 0.00 7.17 7.82 10.25 7.32 6.67 5.14%
DY 6.02 0.00 5.00 4.76 8.65 14.29 7.84 -5.05%
P/NAPS 2.18 2.51 2.47 2.16 0.84 0.93 0.80 21.77%
Price Multiplier on Announcement Date
31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 26/05/15 - 29/04/14 29/04/13 25/04/12 26/04/11 27/04/10 -
Price 1.83 0.00 1.85 1.57 0.54 0.55 0.60 -
P/RPS 1.44 0.00 1.81 1.68 0.74 0.89 1.17 4.16%
P/EPS 12.80 0.00 14.34 13.65 10.13 13.41 17.65 -6.11%
EY 7.81 0.00 6.97 7.32 9.87 7.46 5.67 6.49%
DY 5.46 0.00 4.86 4.46 8.33 14.55 6.67 -3.85%
P/NAPS 2.41 0.00 2.53 2.31 0.87 0.92 0.94 20.32%

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