[PWROOT] YoY TTM Result on 31-Aug-2013 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-Aug-2013 [#2]
Profit Trend
QoQ- 1.27%
YoY- 44.19%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 387,808 87,748 234,785 304,874 247,532 188,175 171,639 17.38%
PBT 68,454 12,008 37,378 49,929 29,839 13,911 13,485 37.64%
Tax -6,844 -2,411 -7,854 -11,863 -3,341 -1,921 -2,517 21.74%
NP 61,610 9,597 29,524 38,066 26,498 11,990 10,968 40.41%
-
NP to SH 57,631 9,333 28,490 36,983 25,648 11,990 10,968 38.57%
-
Tax Rate 10.00% 20.08% 21.01% 23.76% 11.20% 13.81% 18.67% -
Total Cost 326,198 78,151 205,261 266,808 221,034 176,185 160,671 14.94%
-
Net Worth 243,844 0 0 224,601 197,599 170,200 199,299 4.04%
Dividend
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 37,521 - 23,952 23,952 16,475 11,985 239 170.29%
Div Payout % 65.11% - 84.07% 64.77% 64.24% 99.97% 2.19% -
Equity
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 243,844 0 0 224,601 197,599 170,200 199,299 4.04%
NOSH 301,042 309,249 299,468 299,468 304,000 283,666 306,615 -0.36%
Ratio Analysis
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 15.89% 10.94% 12.57% 12.49% 10.70% 6.37% 6.39% -
ROE 23.63% 0.00% 0.00% 16.47% 12.98% 7.04% 5.50% -
Per Share
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 128.82 28.37 78.40 101.80 81.43 66.34 55.98 17.80%
EPS 19.14 3.02 9.51 12.35 8.44 4.23 3.58 39.05%
DPS 12.50 0.00 8.00 8.00 5.42 4.23 0.08 170.04%
NAPS 0.81 0.00 0.00 0.75 0.65 0.60 0.65 4.42%
Adjusted Per Share Value based on latest NOSH - 299,468
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 79.80 18.06 48.32 62.74 50.94 38.72 35.32 17.38%
EPS 11.86 1.92 5.86 7.61 5.28 2.47 2.26 38.54%
DPS 7.72 0.00 4.93 4.93 3.39 2.47 0.05 169.41%
NAPS 0.5018 0.00 0.00 0.4622 0.4066 0.3502 0.4101 4.04%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/09/15 30/09/14 30/09/13 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 2.34 1.87 1.95 1.79 1.05 0.505 0.60 -
P/RPS 1.82 6.59 2.49 1.76 1.29 0.76 1.07 11.01%
P/EPS 12.22 61.96 20.50 14.49 12.45 11.95 16.77 -6.03%
EY 8.18 1.61 4.88 6.90 8.04 8.37 5.96 6.42%
DY 5.34 0.00 4.10 4.47 5.16 8.37 0.13 107.64%
P/NAPS 2.89 0.00 0.00 2.39 1.62 0.84 0.92 25.24%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 25/11/15 - - 29/10/13 31/10/12 25/10/11 26/10/10 -
Price 2.81 0.00 0.00 1.90 1.01 0.51 0.70 -
P/RPS 2.18 0.00 0.00 1.87 1.24 0.77 1.25 11.55%
P/EPS 14.68 0.00 0.00 15.39 11.97 12.07 19.57 -5.49%
EY 6.81 0.00 0.00 6.50 8.35 8.29 5.11 5.81%
DY 4.45 0.00 0.00 4.21 5.37 8.28 0.11 107.02%
P/NAPS 3.47 0.00 0.00 2.53 1.55 0.85 1.08 25.80%

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