[PWROOT] YoY Cumulative Quarter Result on 30-Nov-2013 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
29-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ--%
YoY- 10.95%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 278,780 282,793 0 234,752 203,430 158,427 138,212 14.78%
PBT 39,530 29,955 0 38,932 31,354 14,383 10,170 30.58%
Tax -605 -4,208 0 -10,014 -5,427 -2,662 -482 4.56%
NP 38,925 25,747 0 28,918 25,927 11,721 9,688 31.43%
-
NP to SH 37,540 23,871 0 28,184 25,403 11,721 9,688 30.50%
-
Tax Rate 1.53% 14.05% - 25.72% 17.31% 18.51% 4.74% -
Total Cost 239,855 257,046 0 205,834 177,503 146,706 128,524 13.04%
-
Net Worth 232,390 226,623 0 221,874 203,224 185,085 196,787 3.32%
Dividend
31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div 23,834 16,619 - 11,993 8,965 5,970 - -
Div Payout % 63.49% 69.62% - 42.55% 35.29% 50.94% - -
Equity
31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 232,390 226,623 0 221,874 203,224 185,085 196,787 3.32%
NOSH 297,936 302,164 299,829 299,829 298,858 298,525 302,749 -0.31%
Ratio Analysis
31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 13.96% 9.10% 0.00% 12.32% 12.74% 7.40% 7.01% -
ROE 16.15% 10.53% 0.00% 12.70% 12.50% 6.33% 4.92% -
Per Share
31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 93.57 93.59 0.00 78.30 68.07 53.07 45.65 15.15%
EPS 12.60 7.90 0.00 9.40 8.50 3.90 3.20 30.91%
DPS 8.00 5.50 0.00 4.00 3.00 2.00 0.00 -
NAPS 0.78 0.75 0.00 0.74 0.68 0.62 0.65 3.64%
Adjusted Per Share Value based on latest NOSH - 299,068
31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 57.37 58.19 0.00 48.31 41.86 32.60 28.44 14.78%
EPS 7.73 4.91 0.00 5.80 5.23 2.41 1.99 30.56%
DPS 4.90 3.42 0.00 2.47 1.85 1.23 0.00 -
NAPS 0.4782 0.4664 0.00 0.4566 0.4182 0.3809 0.405 3.31%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 31/12/15 31/12/14 31/12/13 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 2.75 1.51 1.98 1.83 0.96 0.49 0.63 -
P/RPS 2.94 1.61 0.00 2.34 1.41 0.92 1.38 16.02%
P/EPS 21.83 19.11 0.00 19.47 11.29 12.48 19.69 2.04%
EY 4.58 5.23 0.00 5.14 8.85 8.01 5.08 -2.01%
DY 2.91 3.64 0.00 2.19 3.13 4.08 0.00 -
P/NAPS 3.53 2.01 0.00 2.47 1.41 0.79 0.97 28.90%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 24/02/16 27/02/15 - 29/01/14 30/01/13 17/01/12 25/01/11 -
Price 2.41 1.53 0.00 2.15 1.23 0.49 0.65 -
P/RPS 2.58 1.63 0.00 2.75 1.81 0.92 1.42 12.45%
P/EPS 19.13 19.37 0.00 22.87 14.47 12.48 20.31 -1.16%
EY 5.23 5.16 0.00 4.37 6.91 8.01 4.92 1.20%
DY 3.32 3.59 0.00 1.86 2.44 4.08 0.00 -
P/NAPS 3.09 2.04 0.00 2.91 1.81 0.79 1.00 24.82%

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