[PWROOT] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 CAGR
Revenue 204,391 192,915 188,343 0 158,860 133,341 102,845 14.45%
PBT 25,701 34,903 18,389 0 26,771 18,803 8,336 24.77%
Tax -2,219 -5,039 -3,606 0 -6,596 -1,418 -8 202.12%
NP 23,482 29,864 14,783 0 20,175 17,385 8,328 22.59%
-
NP to SH 21,636 28,827 14,281 0 19,511 16,910 8,328 20.64%
-
Tax Rate 8.63% 14.44% 19.61% - 24.64% 7.54% 0.10% -
Total Cost 180,909 163,051 173,560 0 138,685 115,956 94,517 13.61%
-
Net Worth 237,395 240,720 221,811 0 225,126 196,276 183,199 5.22%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 CAGR
Div 15,025 17,831 10,634 - 12,006 9,058 6,106 19.36%
Div Payout % 69.44% 61.86% 74.47% - 61.54% 53.57% 73.33% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 237,395 240,720 221,811 0 225,126 196,276 183,199 5.22%
NOSH 300,500 297,185 303,851 300,169 300,169 301,964 305,333 -0.31%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 11.49% 15.48% 7.85% 0.00% 12.70% 13.04% 8.10% -
ROE 9.11% 11.98% 6.44% 0.00% 8.67% 8.62% 4.55% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 CAGR
RPS 68.02 64.91 61.99 0.00 52.92 44.16 33.68 14.81%
EPS 7.20 9.70 4.70 0.00 6.50 5.60 2.80 20.39%
DPS 5.00 6.00 3.50 0.00 4.00 3.00 2.00 19.73%
NAPS 0.79 0.81 0.73 0.00 0.75 0.65 0.60 5.55%
Adjusted Per Share Value based on latest NOSH - 299,468
30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 CAGR
RPS 42.06 39.70 38.76 0.00 32.69 27.44 21.16 14.45%
EPS 4.45 5.93 2.94 0.00 4.02 3.48 1.71 20.68%
DPS 3.09 3.67 2.19 0.00 2.47 1.86 1.26 19.28%
NAPS 0.4885 0.4954 0.4565 0.00 0.4633 0.4039 0.377 5.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 30/08/13 30/08/12 29/08/11 -
Price 2.06 2.34 1.87 1.95 1.79 1.05 0.505 -
P/RPS 3.03 3.60 0.00 0.00 3.38 2.38 1.50 14.82%
P/EPS 28.61 24.12 0.00 0.00 27.54 18.75 18.52 8.92%
EY 3.50 4.15 0.00 0.00 3.63 5.33 5.40 -8.17%
DY 2.43 2.56 0.00 0.00 2.23 2.86 3.96 -9.15%
P/NAPS 2.61 2.89 0.00 0.00 2.39 1.62 0.84 24.96%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 CAGR
Date 29/11/16 25/11/15 25/11/14 - 29/10/13 31/10/12 25/10/11 -
Price 2.10 2.81 1.62 0.00 1.90 1.01 0.51 -
P/RPS 3.09 4.33 0.00 0.00 3.59 2.29 1.51 15.11%
P/EPS 29.17 28.97 0.00 0.00 29.23 18.04 18.70 9.13%
EY 3.43 3.45 0.00 0.00 3.42 5.54 5.35 -8.36%
DY 2.38 2.14 0.00 0.00 2.11 2.97 3.92 -9.34%
P/NAPS 2.66 3.47 0.00 0.00 2.53 1.55 0.85 25.13%

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