[PWROOT] YoY TTM 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- -1.07%
YoY- -4.55%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 379,223 182,198 146,931 234,752 262,039 205,039 175,589 16.33%
PBT 61,515 23,574 24,547 38,932 36,343 19,034 11,164 39.85%
Tax -1,808 -3,013 -6,111 -10,014 -5,916 -3,567 -2,270 -4.37%
NP 59,707 20,561 18,436 28,918 30,427 15,467 8,894 45.39%
-
NP to SH 56,754 18,923 18,256 28,184 29,528 15,467 8,894 43.94%
-
Tax Rate 2.94% 12.78% 24.90% 25.72% 16.28% 18.74% 20.33% -
Total Cost 319,516 161,637 128,495 205,834 231,612 189,572 166,695 13.64%
-
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 37,536 5,993 11,978 11,978 16,475 11,985 239 170.17%
Div Payout % 66.14% 31.67% 65.62% 42.50% 55.79% 77.49% 2.70% -
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 15.74% 11.28% 12.55% 12.32% 11.61% 7.54% 5.07% -
ROE 24.22% 8.42% 0.00% 12.74% 14.32% 8.11% 4.82% -
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 126.22 60.80 49.13 78.49 86.39 66.67 61.83 15.05%
EPS 18.89 6.31 6.10 9.42 9.73 5.03 3.13 42.37%
DPS 12.50 2.00 4.00 4.00 5.43 3.90 0.08 169.90%
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 78.04 37.49 30.24 48.31 53.92 42.19 36.13 16.34%
EPS 11.68 3.89 3.76 5.80 6.08 3.18 1.83 43.95%
DPS 7.72 1.23 2.47 2.47 3.39 2.47 0.05 169.26%
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 2.18 2.48 4.03 2.33 1.11 0.73 1.02 16.10%
P/EPS 14.56 23.91 32.44 19.42 9.86 9.74 20.12 -6.15%
EY 6.87 4.18 3.08 5.15 10.14 10.26 4.97 6.57%
DY 4.55 1.32 2.02 2.19 5.66 7.95 0.13 101.13%
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 - - - 30/01/13 17/01/12 25/01/11 -
Price 2.41 0.00 0.00 0.00 1.23 0.49 0.65 -
P/RPS 1.91 0.00 0.00 0.00 1.42 0.73 1.05 12.47%
P/EPS 12.76 0.00 0.00 0.00 12.63 9.74 20.76 -9.12%
EY 7.84 0.00 0.00 0.00 7.91 10.26 4.82 10.03%
DY 5.19 0.00 0.00 0.00 4.42 7.95 0.13 106.40%
P/NAPS 3.09 0.00 0.00 0.00 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