[PWROOT] YoY Quarter Result on 30-Sep-2014 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 CAGR
Revenue 119,654 99,316 84,014 100,595 0 71,039 62,644 13.57%
PBT 10,888 14,245 15,175 6,381 0 12,386 11,320 -0.76%
Tax -901 -1,098 -660 -1,195 0 -2,693 -2,023 -14.70%
NP 9,987 13,147 14,515 5,186 0 9,693 9,297 1.41%
-
NP to SH 9,711 12,232 14,149 4,948 0 9,583 9,120 1.24%
-
Tax Rate 8.28% 7.71% 4.35% 18.73% - 21.74% 17.87% -
Total Cost 109,667 86,169 69,499 95,409 0 61,346 53,347 15.22%
-
Net Worth 236,083 235,689 243,844 225,752 0 224,601 197,599 3.56%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 CAGR
Div 8,085 7,458 9,031 10,823 - 11,978 9,120 -2.34%
Div Payout % 83.26% 60.98% 63.83% 218.75% - 125.00% 100.00% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 CAGR
Net Worth 236,083 235,689 243,844 225,752 0 224,601 197,599 3.56%
NOSH 330,108 298,341 301,042 309,249 299,468 299,468 304,000 1.63%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 CAGR
NP Margin 8.35% 13.24% 17.28% 5.16% 0.00% 13.64% 14.84% -
ROE 4.11% 5.19% 5.80% 2.19% 0.00% 4.27% 4.62% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 CAGR
RPS 37.00 33.29 27.91 32.53 0.00 23.72 20.61 12.19%
EPS 3.00 4.10 4.70 1.60 0.00 3.20 3.00 0.00%
DPS 2.50 2.50 3.00 3.50 0.00 4.00 3.00 -3.52%
NAPS 0.73 0.79 0.81 0.73 0.00 0.75 0.65 2.30%
Adjusted Per Share Value based on latest NOSH - 309,249
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 CAGR
RPS 24.62 20.44 17.29 20.70 0.00 14.62 12.89 13.57%
EPS 2.00 2.52 2.91 1.02 0.00 1.97 1.88 1.22%
DPS 1.66 1.53 1.86 2.23 0.00 2.47 1.88 -2.41%
NAPS 0.4858 0.485 0.5018 0.4646 0.00 0.4622 0.4066 3.56%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/08/13 30/08/12 -
Price 2.08 2.06 2.34 1.87 1.95 1.79 1.05 -
P/RPS 5.62 6.19 8.38 0.00 0.00 7.55 5.10 1.92%
P/EPS 69.27 50.24 49.79 0.00 0.00 55.94 35.00 14.36%
EY 1.44 1.99 2.01 0.00 0.00 1.79 2.86 -12.62%
DY 1.20 1.21 1.28 0.00 0.00 2.23 2.86 -15.70%
P/NAPS 2.85 2.61 2.89 0.00 0.00 2.39 1.62 11.74%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 CAGR
Date 28/11/17 29/11/16 25/11/15 25/11/14 - 29/10/13 31/10/12 -
Price 2.01 2.10 2.81 1.62 0.00 1.90 1.01 -
P/RPS 5.43 6.31 10.07 0.00 0.00 8.01 4.90 2.04%
P/EPS 66.94 51.22 59.79 0.00 0.00 59.37 33.67 14.46%
EY 1.49 1.95 1.67 0.00 0.00 1.68 2.97 -12.68%
DY 1.24 1.19 1.07 0.00 0.00 2.11 2.97 -15.78%
P/NAPS 2.75 2.66 3.47 0.00 0.00 2.53 1.55 11.93%

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