[PWROOT] YoY TTM Result on 30-Nov-2012 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- 15.13%
YoY- 90.91%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 182,198 146,931 234,752 262,039 205,039 175,589 141,441 5.10%
PBT 23,574 24,547 38,932 36,343 19,034 11,164 9,838 18.74%
Tax -3,013 -6,111 -10,014 -5,916 -3,567 -2,270 2,240 -
NP 20,561 18,436 28,918 30,427 15,467 8,894 12,078 11.02%
-
NP to SH 18,923 18,256 28,184 29,528 15,467 8,894 12,078 9.22%
-
Tax Rate 12.78% 24.90% 25.72% 16.28% 18.74% 20.33% -22.77% -
Total Cost 161,637 128,495 205,834 231,612 189,572 166,695 129,363 4.47%
-
Net Worth 224,765 0 221,311 206,258 190,670 184,599 186,298 3.75%
Dividend
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div 5,993 11,978 11,978 16,475 11,985 239 5,595 1.35%
Div Payout % 31.67% 65.62% 42.50% 55.79% 77.49% 2.70% 46.33% -
Equity
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 224,765 0 221,311 206,258 190,670 184,599 186,298 3.75%
NOSH 299,687 299,068 299,068 303,321 307,533 283,999 291,090 0.57%
Ratio Analysis
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 11.28% 12.55% 12.32% 11.61% 7.54% 5.07% 8.54% -
ROE 8.42% 0.00% 12.74% 14.32% 8.11% 4.82% 6.48% -
Per Share
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 60.80 49.13 78.49 86.39 66.67 61.83 48.59 4.50%
EPS 6.31 6.10 9.42 9.73 5.03 3.13 4.15 8.58%
DPS 2.00 4.00 4.00 5.43 3.90 0.08 1.92 0.80%
NAPS 0.75 0.00 0.74 0.68 0.62 0.65 0.64 3.16%
Adjusted Per Share Value based on latest NOSH - 303,321
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 37.49 30.24 48.31 53.92 42.19 36.13 29.11 5.09%
EPS 3.89 3.76 5.80 6.08 3.18 1.83 2.49 9.16%
DPS 1.23 2.47 2.47 3.39 2.47 0.05 1.15 1.33%
NAPS 0.4625 0.00 0.4554 0.4244 0.3924 0.3799 0.3834 3.75%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 31/12/14 31/12/13 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 1.51 1.98 1.83 0.96 0.49 0.63 0.53 -
P/RPS 2.48 4.03 2.33 1.11 0.73 1.02 1.09 17.53%
P/EPS 23.91 32.44 19.42 9.86 9.74 20.12 12.77 13.11%
EY 4.18 3.08 5.15 10.14 10.26 4.97 7.83 -11.60%
DY 1.32 2.02 2.19 5.66 7.95 0.13 3.63 -18.03%
P/NAPS 2.01 0.00 2.47 1.41 0.79 0.97 0.83 18.98%
Price Multiplier on Announcement Date
31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date - - - 30/01/13 17/01/12 25/01/11 26/01/10 -
Price 0.00 0.00 0.00 1.23 0.49 0.65 0.57 -
P/RPS 0.00 0.00 0.00 1.42 0.73 1.05 1.17 -
P/EPS 0.00 0.00 0.00 12.63 9.74 20.76 13.74 -
EY 0.00 0.00 0.00 7.91 10.26 4.82 7.28 -
DY 0.00 0.00 0.00 4.42 7.95 0.13 3.37 -
P/NAPS 0.00 0.00 0.00 1.81 0.79 1.00 0.89 -

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