[PWROOT] YoY TTM Result on 31-Mar-2014 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ-0.0%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 CAGR
Revenue 399,301 367,810 194,893 147,992 147,992 279,355 217,036 12.73%
PBT 54,761 44,381 33,356 23,195 23,195 41,961 19,372 22.66%
Tax -7,544 833 -1,805 -3,743 -3,743 -6,685 -1,931 30.71%
NP 47,217 45,214 31,551 19,452 19,452 35,276 17,441 21.62%
-
NP to SH 43,526 43,449 29,144 19,256 19,256 34,382 17,066 20.20%
-
Tax Rate 13.78% -1.88% 5.41% 16.14% 16.14% 15.93% 9.97% -
Total Cost 352,084 322,596 163,342 128,540 128,540 244,079 199,595 11.80%
-
Net Worth 245,270 230,450 228,166 220,731 220,731 203,546 182,404 5.99%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 CAGR
Div 35,619 32,890 19,503 15,118 15,118 21,093 13,028 21.85%
Div Payout % 81.84% 75.70% 66.92% 78.51% 78.51% 61.35% 76.34% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 245,270 230,450 228,166 220,731 220,731 203,546 182,404 5.99%
NOSH 322,724 295,450 300,218 302,371 302,371 299,333 294,200 1.83%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 11.82% 12.29% 16.19% 13.14% 13.14% 12.63% 8.04% -
ROE 17.75% 18.85% 12.77% 8.72% 8.72% 16.89% 9.36% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 CAGR
RPS 123.73 124.49 64.92 48.94 48.94 93.33 73.77 10.69%
EPS 13.49 14.71 9.71 6.37 6.37 11.49 5.80 18.04%
DPS 11.04 11.00 6.50 5.00 5.00 7.00 4.43 19.65%
NAPS 0.76 0.78 0.76 0.73 0.73 0.68 0.62 4.08%
Adjusted Per Share Value based on latest NOSH - 302,371
31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 CAGR
RPS 82.17 75.69 40.11 30.45 30.45 57.49 44.66 12.73%
EPS 8.96 8.94 6.00 3.96 3.96 7.08 3.51 20.22%
DPS 7.33 6.77 4.01 3.11 3.11 4.34 2.68 21.86%
NAPS 0.5047 0.4742 0.4695 0.4542 0.4542 0.4189 0.3754 5.98%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 -
Price 2.33 2.15 1.66 1.83 1.80 1.47 0.52 -
P/RPS 1.88 1.73 2.56 3.74 3.68 1.58 0.70 21.43%
P/EPS 17.28 14.62 17.10 28.74 28.26 12.80 8.96 13.77%
EY 5.79 6.84 5.85 3.48 3.54 7.81 11.16 -12.10%
DY 4.74 5.12 3.91 2.73 2.78 4.76 8.52 -10.88%
P/NAPS 3.07 2.76 2.18 2.51 2.47 2.16 0.84 29.01%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 CAGR
Date 30/05/17 26/05/16 - - - 29/04/13 25/04/12 -
Price 2.57 1.98 0.00 0.00 0.00 1.57 0.54 -
P/RPS 2.08 1.59 0.00 0.00 0.00 1.68 0.73 22.85%
P/EPS 19.06 13.46 0.00 0.00 0.00 13.67 9.31 15.12%
EY 5.25 7.43 0.00 0.00 0.00 7.32 10.74 -13.12%
DY 4.29 5.56 0.00 0.00 0.00 4.46 8.20 -11.95%
P/NAPS 3.38 2.54 0.00 0.00 0.00 2.31 0.87 30.57%

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