[PWROOT] YoY Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 67.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
Revenue 343,996 307,706 278,780 282,793 0 234,752 203,430 10.87%
PBT 20,760 41,086 39,530 29,955 0 38,932 31,354 -7.78%
Tax -1,111 -4,092 -605 -4,208 0 -10,014 -5,427 -26.78%
NP 19,649 36,994 38,925 25,747 0 28,918 25,927 -5.30%
-
NP to SH 18,949 34,167 37,540 23,871 0 28,184 25,403 -5.59%
-
Tax Rate 5.35% 9.96% 1.53% 14.05% - 25.72% 17.31% -
Total Cost 324,347 270,712 239,855 257,046 0 205,834 177,503 12.57%
-
Net Worth 229,621 233,120 232,390 226,623 0 221,874 203,224 2.42%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
Div 29,106 23,005 23,834 16,619 - 11,993 8,965 26.04%
Div Payout % 153.61% 67.33% 63.49% 69.62% - 42.55% 35.29% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
Net Worth 229,621 233,120 232,390 226,623 0 221,874 203,224 2.42%
NOSH 330,148 329,291 297,936 302,164 299,829 299,829 298,858 1.97%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
NP Margin 5.71% 12.02% 13.96% 9.10% 0.00% 12.32% 12.74% -
ROE 8.25% 14.66% 16.15% 10.53% 0.00% 12.70% 12.50% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
RPS 106.37 100.32 93.57 93.59 0.00 78.30 68.07 9.17%
EPS 5.90 11.30 12.60 7.90 0.00 9.40 8.50 -6.92%
DPS 9.00 7.50 8.00 5.50 0.00 4.00 3.00 24.10%
NAPS 0.71 0.76 0.78 0.75 0.00 0.74 0.68 0.85%
Adjusted Per Share Value based on latest NOSH - 299,687
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
RPS 70.79 63.32 57.37 58.19 0.00 48.31 41.86 10.87%
EPS 3.90 7.03 7.73 4.91 0.00 5.80 5.23 -5.60%
DPS 5.99 4.73 4.90 3.42 0.00 2.47 1.85 25.97%
NAPS 0.4725 0.4797 0.4782 0.4664 0.00 0.4566 0.4182 2.42%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 29/11/13 30/11/12 -
Price 1.88 2.05 2.75 1.51 1.98 1.83 0.96 -
P/RPS 1.77 2.04 2.94 1.61 0.00 2.34 1.41 4.57%
P/EPS 32.09 18.40 21.83 19.11 0.00 19.47 11.29 22.79%
EY 3.12 5.43 4.58 5.23 0.00 5.14 8.85 -18.52%
DY 4.79 3.66 2.91 3.64 0.00 2.19 3.13 8.72%
P/NAPS 2.65 2.70 3.53 2.01 0.00 2.47 1.41 13.20%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
Date 27/02/18 24/02/17 24/02/16 27/02/15 - 29/01/14 30/01/13 -
Price 1.67 2.20 2.41 1.53 0.00 2.15 1.23 -
P/RPS 1.57 2.19 2.58 1.63 0.00 2.75 1.81 -2.75%
P/EPS 28.50 19.75 19.13 19.37 0.00 22.87 14.47 14.25%
EY 3.51 5.06 5.23 5.16 0.00 4.37 6.91 -12.46%
DY 5.39 3.41 3.32 3.59 0.00 1.86 2.44 16.85%
P/NAPS 2.35 2.89 3.09 2.04 0.00 2.91 1.81 5.26%

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