[PWROOT] YoY TTM 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- -22.96%
YoY- -22.96%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 CAGR
Revenue 379,007 387,808 87,748 234,785 304,874 247,532 188,175 14.75%
PBT 35,179 68,454 12,008 37,378 49,929 29,839 13,911 20.00%
Tax 3,652 -6,844 -2,411 -7,854 -11,863 -3,341 -1,921 -
NP 38,831 61,610 9,597 29,524 38,066 26,498 11,990 25.98%
-
NP to SH 36,257 57,631 9,333 28,490 36,983 25,648 11,990 24.29%
-
Tax Rate -10.38% 10.00% 20.08% 21.01% 23.76% 11.20% 13.81% -
Total Cost 340,176 326,198 78,151 205,261 266,808 221,034 176,185 13.80%
-
Net Worth 235,689 243,844 0 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 29,914 37,521 - 23,952 23,952 16,475 11,985 19.69%
Div Payout % 82.51% 65.11% - 84.07% 64.77% 64.24% 99.97% -
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 0 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 10.25% 15.89% 10.94% 12.57% 12.49% 10.70% 6.37% -
ROE 15.38% 23.63% 0.00% 0.00% 16.47% 12.98% 7.04% -
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 127.04 128.82 28.37 78.40 101.80 81.43 66.34 13.62%
EPS 12.15 19.14 3.02 9.51 12.35 8.44 4.23 23.04%
DPS 10.00 12.50 0.00 8.00 8.00 5.42 4.23 18.42%
NAPS 0.79 0.81 0.00 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 77.99 79.80 18.06 48.32 62.74 50.94 38.72 14.75%
EPS 7.46 11.86 1.92 5.86 7.61 5.28 2.47 24.26%
DPS 6.16 7.72 0.00 4.93 4.93 3.39 2.47 19.67%
NAPS 0.485 0.5018 0.00 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 1.62 1.82 6.59 2.49 1.76 1.29 0.76 16.03%
P/EPS 16.95 12.22 61.96 20.50 14.49 12.45 11.95 7.11%
EY 5.90 8.18 1.61 4.88 6.90 8.04 8.37 -6.64%
DY 4.85 5.34 0.00 4.10 4.47 5.16 8.37 -10.17%
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 - - 29/10/13 31/10/12 25/10/11 -
Price 2.10 2.81 0.00 0.00 1.90 1.01 0.51 -
P/RPS 1.65 2.18 0.00 0.00 1.87 1.24 0.77 16.16%
P/EPS 17.28 14.68 0.00 0.00 15.39 11.97 12.07 7.30%
EY 5.79 6.81 0.00 0.00 6.50 8.35 8.29 -6.81%
DY 4.76 4.45 0.00 0.00 4.21 5.37 8.28 -10.31%
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