[PWROOT] YoY 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?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 CAGR
Revenue 99,316 84,014 100,595 0 71,039 62,644 52,475 13.35%
PBT 14,245 15,175 6,381 0 12,386 11,320 2,375 42.20%
Tax -1,098 -660 -1,195 0 -2,693 -2,023 178 -
NP 13,147 14,515 5,186 0 9,693 9,297 2,553 38.00%
-
NP to SH 12,232 14,149 4,948 0 9,583 9,120 2,553 36.06%
-
Tax Rate 7.71% 4.35% 18.73% - 21.74% 17.87% -7.49% -
Total Cost 86,169 69,499 95,409 0 61,346 53,347 49,922 11.32%
-
Net Worth 235,689 243,844 225,752 0 224,601 197,599 170,200 6.60%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 CAGR
Div 7,458 9,031 10,823 - 11,978 9,120 56 161.55%
Div Payout % 60.98% 63.83% 218.75% - 125.00% 100.00% 2.22% -
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 235,689 243,844 225,752 0 224,601 197,599 170,200 6.60%
NOSH 298,341 301,042 309,249 299,468 299,468 304,000 283,666 0.99%
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 13.24% 17.28% 5.16% 0.00% 13.64% 14.84% 4.87% -
ROE 5.19% 5.80% 2.19% 0.00% 4.27% 4.62% 1.50% -
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 33.29 27.91 32.53 0.00 23.72 20.61 18.50 12.24%
EPS 4.10 4.70 1.60 0.00 3.20 3.00 0.90 34.72%
DPS 2.50 3.00 3.50 0.00 4.00 3.00 0.02 158.31%
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 20.44 17.29 20.70 0.00 14.62 12.89 10.80 13.35%
EPS 2.52 2.91 1.02 0.00 1.97 1.88 0.53 35.85%
DPS 1.53 1.86 2.23 0.00 2.47 1.88 0.01 168.78%
NAPS 0.485 0.5018 0.4646 0.00 0.4622 0.4066 0.3502 6.60%
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 6.19 8.38 0.00 0.00 7.55 5.10 2.73 17.45%
P/EPS 50.24 49.79 0.00 0.00 55.94 35.00 56.11 -2.14%
EY 1.99 2.01 0.00 0.00 1.79 2.86 1.78 2.21%
DY 1.21 1.28 0.00 0.00 2.23 2.86 0.04 95.45%
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 6.31 10.07 0.00 0.00 8.01 4.90 2.76 17.64%
P/EPS 51.22 59.79 0.00 0.00 59.37 33.67 56.67 -1.96%
EY 1.95 1.67 0.00 0.00 1.68 2.97 1.76 2.03%
DY 1.19 1.07 0.00 0.00 2.11 2.97 0.04 94.81%
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