[PWROOT] YoY TTM Result on 31-Aug-2012 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- 34.42%
YoY- 113.91%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 87,748 234,785 304,874 247,532 188,175 171,639 143,504 -9.22%
PBT 12,008 37,378 49,929 29,839 13,911 13,485 11,535 0.79%
Tax -2,411 -7,854 -11,863 -3,341 -1,921 -2,517 1,353 -
NP 9,597 29,524 38,066 26,498 11,990 10,968 12,888 -5.63%
-
NP to SH 9,333 28,490 36,983 25,648 11,990 10,968 12,888 -6.14%
-
Tax Rate 20.08% 21.01% 23.76% 11.20% 13.81% 18.67% -11.73% -
Total Cost 78,151 205,261 266,808 221,034 176,185 160,671 130,616 -9.60%
-
Net Worth 0 0 224,601 197,599 170,200 199,299 193,426 -
Dividend
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div - 23,952 23,952 16,475 11,985 239 5,595 -
Div Payout % - 84.07% 64.77% 64.24% 99.97% 2.19% 43.42% -
Equity
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 0 0 224,601 197,599 170,200 199,299 193,426 -
NOSH 309,249 299,468 299,468 304,000 283,666 306,615 297,578 0.75%
Ratio Analysis
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 10.94% 12.57% 12.49% 10.70% 6.37% 6.39% 8.98% -
ROE 0.00% 0.00% 16.47% 12.98% 7.04% 5.50% 6.66% -
Per Share
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 28.37 78.40 101.80 81.43 66.34 55.98 48.22 -9.90%
EPS 3.02 9.51 12.35 8.44 4.23 3.58 4.33 -6.84%
DPS 0.00 8.00 8.00 5.42 4.23 0.08 1.88 -
NAPS 0.00 0.00 0.75 0.65 0.60 0.65 0.65 -
Adjusted Per Share Value based on latest NOSH - 304,000
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 18.06 48.32 62.74 50.94 38.72 35.32 29.53 -9.21%
EPS 1.92 5.86 7.61 5.28 2.47 2.26 2.65 -6.14%
DPS 0.00 4.93 4.93 3.39 2.47 0.05 1.15 -
NAPS 0.00 0.00 0.4622 0.4066 0.3502 0.4101 0.398 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 30/09/14 30/09/13 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 1.87 1.95 1.79 1.05 0.505 0.60 0.47 -
P/RPS 6.59 2.49 1.76 1.29 0.76 1.07 0.97 45.76%
P/EPS 61.96 20.50 14.49 12.45 11.95 16.77 10.85 40.86%
EY 1.61 4.88 6.90 8.04 8.37 5.96 9.21 -29.03%
DY 0.00 4.10 4.47 5.16 8.37 0.13 4.00 -
P/NAPS 0.00 0.00 2.39 1.62 0.84 0.92 0.72 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date - - 29/10/13 31/10/12 25/10/11 26/10/10 27/10/09 -
Price 0.00 0.00 1.90 1.01 0.51 0.70 0.58 -
P/RPS 0.00 0.00 1.87 1.24 0.77 1.25 1.20 -
P/EPS 0.00 0.00 15.39 11.97 12.07 19.57 13.39 -
EY 0.00 0.00 6.50 8.35 8.29 5.11 7.47 -
DY 0.00 0.00 4.21 5.37 8.28 0.11 3.24 -
P/NAPS 0.00 0.00 2.53 1.55 0.85 1.08 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