[PWROOT] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 CAGR
Revenue 307,706 278,780 282,793 0 234,752 203,430 158,427 13.92%
PBT 41,086 39,530 29,955 0 38,932 31,354 14,383 22.89%
Tax -4,092 -605 -4,208 0 -10,014 -5,427 -2,662 8.81%
NP 36,994 38,925 25,747 0 28,918 25,927 11,721 25.33%
-
NP to SH 34,167 37,540 23,871 0 28,184 25,403 11,721 23.38%
-
Tax Rate 9.96% 1.53% 14.05% - 25.72% 17.31% 18.51% -
Total Cost 270,712 239,855 257,046 0 205,834 177,503 146,706 12.78%
-
Net Worth 233,120 232,390 226,623 0 221,874 203,224 185,085 4.63%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 CAGR
Div 23,005 23,834 16,619 - 11,993 8,965 5,970 30.34%
Div Payout % 67.33% 63.49% 69.62% - 42.55% 35.29% 50.94% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 233,120 232,390 226,623 0 221,874 203,224 185,085 4.63%
NOSH 329,291 297,936 302,164 299,829 299,829 298,858 298,525 1.94%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 12.02% 13.96% 9.10% 0.00% 12.32% 12.74% 7.40% -
ROE 14.66% 16.15% 10.53% 0.00% 12.70% 12.50% 6.33% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 CAGR
RPS 100.32 93.57 93.59 0.00 78.30 68.07 53.07 13.32%
EPS 11.30 12.60 7.90 0.00 9.40 8.50 3.90 23.24%
DPS 7.50 8.00 5.50 0.00 4.00 3.00 2.00 29.64%
NAPS 0.76 0.78 0.75 0.00 0.74 0.68 0.62 4.08%
Adjusted Per Share Value based on latest NOSH - 299,068
31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 CAGR
RPS 63.32 57.37 58.19 0.00 48.31 41.86 32.60 13.93%
EPS 7.03 7.73 4.91 0.00 5.80 5.23 2.41 23.40%
DPS 4.73 4.90 3.42 0.00 2.47 1.85 1.23 30.29%
NAPS 0.4797 0.4782 0.4664 0.00 0.4566 0.4182 0.3809 4.63%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 29/11/13 30/11/12 30/11/11 -
Price 2.05 2.75 1.51 1.98 1.83 0.96 0.49 -
P/RPS 2.04 2.94 1.61 0.00 2.34 1.41 0.92 16.93%
P/EPS 18.40 21.83 19.11 0.00 19.47 11.29 12.48 7.92%
EY 5.43 4.58 5.23 0.00 5.14 8.85 8.01 -7.35%
DY 3.66 2.91 3.64 0.00 2.19 3.13 4.08 -2.11%
P/NAPS 2.70 3.53 2.01 0.00 2.47 1.41 0.79 27.30%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 CAGR
Date 24/02/17 24/02/16 27/02/15 - 29/01/14 30/01/13 17/01/12 -
Price 2.20 2.41 1.53 0.00 2.15 1.23 0.49 -
P/RPS 2.19 2.58 1.63 0.00 2.75 1.81 0.92 18.57%
P/EPS 19.75 19.13 19.37 0.00 22.87 14.47 12.48 9.43%
EY 5.06 5.23 5.16 0.00 4.37 6.91 8.01 -8.62%
DY 3.41 3.32 3.59 0.00 1.86 2.44 4.08 -3.46%
P/NAPS 2.89 3.09 2.04 0.00 2.91 1.81 0.79 29.01%

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