[PWROOT] YoY 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- 2.12%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 85,865 94,450 0 75,892 70,089 55,582 38,718 16.94%
PBT 4,627 11,566 0 12,161 12,551 6,047 924 37.25%
Tax 4,434 -602 0 -3,418 -4,009 -1,434 212 81.77%
NP 9,061 10,964 0 8,743 8,542 4,613 1,136 50.40%
-
NP to SH 8,713 9,590 0 8,673 8,493 4,613 1,136 49.24%
-
Tax Rate -95.83% 5.20% - 28.11% 31.94% 23.71% -22.94% -
Total Cost 76,804 83,486 0 67,149 61,547 50,969 37,582 15.08%
-
Net Worth 234,349 224,765 0 221,311 206,258 190,670 184,599 4.80%
Dividend
31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div 6,008 5,993 - - - - - -
Div Payout % 68.97% 62.50% - - - - - -
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 234,349 224,765 0 221,311 206,258 190,670 184,599 4.80%
NOSH 300,448 299,687 299,068 299,068 303,321 307,533 283,999 1.11%
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 10.55% 11.61% 0.00% 11.52% 12.19% 8.30% 2.93% -
ROE 3.72% 4.27% 0.00% 3.92% 4.12% 2.42% 0.62% -
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 28.58 31.52 0.00 25.38 23.11 18.07 13.63 15.66%
EPS 2.90 3.20 0.00 2.90 2.80 1.50 0.40 47.60%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 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 17.67 19.44 0.00 15.62 14.42 11.44 7.97 16.94%
EPS 1.79 1.97 0.00 1.78 1.75 0.95 0.23 49.67%
DPS 1.24 1.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4823 0.4625 0.00 0.4554 0.4244 0.3924 0.3799 4.80%
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 9.62 4.79 0.00 7.21 4.15 2.71 4.62 15.50%
P/EPS 94.83 47.19 0.00 63.10 34.29 32.67 157.50 -9.49%
EY 1.05 2.12 0.00 1.58 2.92 3.06 0.63 10.56%
DY 0.73 1.32 0.00 0.00 0.00 0.00 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 8.43 4.85 0.00 8.47 5.32 2.71 4.77 11.84%
P/EPS 83.10 47.81 0.00 74.14 43.93 32.67 162.50 -12.34%
EY 1.20 2.09 0.00 1.35 2.28 3.06 0.62 13.85%
DY 0.83 1.31 0.00 0.00 0.00 0.00 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