[PWROOT] YoY Quarter Result on 31-Mar-2014 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 CAGR
Revenue 91,595 88,751 100,443 0 72,100 75,925 58,609 9.17%
PBT 13,675 4,851 21,985 0 11,034 10,609 4,989 21.91%
Tax -3,452 1,437 -1,203 0 -325 -1,258 -489 46.83%
NP 10,223 6,288 20,782 0 10,709 9,351 4,500 17.50%
-
NP to SH 9,359 5,908 19,214 0 10,583 8,980 4,125 17.47%
-
Tax Rate 25.24% -29.62% 5.47% - 2.95% 11.86% 9.80% -
Total Cost 81,372 82,463 79,661 0 61,391 66,574 54,109 8.35%
-
Net Worth 245,270 230,450 228,166 220,731 220,731 203,546 182,404 5.99%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 CAGR
Div 12,908 8,863 13,509 - 15,118 11,973 7,355 11.68%
Div Payout % 137.93% 150.03% 70.31% - 142.86% 133.33% 178.30% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 245,270 230,450 228,166 220,731 220,731 203,546 182,404 5.99%
NOSH 322,724 295,450 300,218 302,371 302,371 299,333 294,200 1.83%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 11.16% 7.08% 20.69% 0.00% 14.85% 12.32% 7.68% -
ROE 3.82% 2.56% 8.42% 0.00% 4.79% 4.41% 2.26% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 CAGR
RPS 28.38 30.04 33.46 0.00 23.84 25.36 19.92 7.20%
EPS 2.90 2.00 6.40 0.00 3.50 3.00 1.40 15.38%
DPS 4.00 3.00 4.50 0.00 5.00 4.00 2.50 9.67%
NAPS 0.76 0.78 0.76 0.73 0.73 0.68 0.62 4.08%
Adjusted Per Share Value based on latest NOSH - 302,371
31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 CAGR
RPS 18.85 18.26 20.67 0.00 14.84 15.62 12.06 9.17%
EPS 1.93 1.22 3.95 0.00 2.18 1.85 0.85 17.48%
DPS 2.66 1.82 2.78 0.00 3.11 2.46 1.51 11.77%
NAPS 0.5047 0.4742 0.4695 0.4542 0.4542 0.4189 0.3754 5.98%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 -
Price 2.33 2.15 1.66 1.83 1.80 1.47 0.52 -
P/RPS 8.21 7.16 4.96 0.00 7.55 5.80 2.61 25.26%
P/EPS 80.34 107.52 25.94 0.00 51.43 49.00 37.09 16.40%
EY 1.24 0.93 3.86 0.00 1.94 2.04 2.70 -14.18%
DY 1.72 1.40 2.71 0.00 2.78 2.72 4.81 -18.30%
P/NAPS 3.07 2.76 2.18 2.51 2.47 2.16 0.84 29.01%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 CAGR
Date 30/05/17 26/05/16 26/05/15 - 29/04/14 29/04/13 25/04/12 -
Price 2.57 1.98 1.83 0.00 1.85 1.57 0.54 -
P/RPS 9.06 6.59 5.47 0.00 7.76 6.19 2.71 26.77%
P/EPS 88.62 99.02 28.59 0.00 52.86 52.33 38.51 17.79%
EY 1.13 1.01 3.50 0.00 1.89 1.91 2.60 -15.10%
DY 1.56 1.52 2.46 0.00 2.70 2.55 4.63 -19.25%
P/NAPS 3.38 2.54 2.41 0.00 2.53 2.31 0.87 30.57%

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