[PWROOT] YoY TTM Result on 31-May-2012 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- 11.81%
YoY- 42.15%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 159,848 159,848 296,479 237,363 185,499 169,691 140,413 2.58%
PBT 23,042 23,042 48,863 20,894 15,550 15,995 9,953 17.94%
Tax -2,736 -2,736 -11,193 -1,140 -2,127 -3,359 731 -
NP 20,306 20,306 37,670 19,754 13,423 12,636 10,684 13.46%
-
NP to SH 19,916 19,916 36,520 19,081 13,423 12,636 10,684 13.02%
-
Tax Rate 11.87% 11.87% 22.91% 5.46% 13.68% 21.00% -7.34% -
Total Cost 139,542 139,542 258,809 217,609 172,076 157,055 129,729 1.44%
-
Net Worth 0 228,809 213,602 191,753 0 197,859 195,928 -
Dividend
30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 15,118 15,118 21,093 13,028 6,496 115 8,410 12.22%
Div Payout % 75.91% 75.91% 57.76% 68.28% 48.40% 0.91% 78.73% -
Equity
30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 0 228,809 213,602 191,753 0 197,859 195,928 -
NOSH 301,064 301,064 300,848 299,615 298,437 304,400 301,428 -0.02%
Ratio Analysis
30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 12.70% 12.70% 12.71% 8.32% 7.24% 7.45% 7.61% -
ROE 0.00% 8.70% 17.10% 9.95% 0.00% 6.39% 5.45% -
Per Share
30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 53.09 53.09 98.55 79.22 62.16 55.75 46.58 2.60%
EPS 6.62 6.62 12.14 6.37 4.50 4.15 3.54 13.10%
DPS 5.00 5.00 7.00 4.35 2.18 0.04 2.79 12.15%
NAPS 0.00 0.76 0.71 0.64 0.00 0.65 0.65 -
Adjusted Per Share Value based on latest NOSH - 299,615
30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 32.89 32.89 61.01 48.85 38.17 34.92 28.89 2.58%
EPS 4.10 4.10 7.52 3.93 2.76 2.60 2.20 13.02%
DPS 3.11 3.11 4.34 2.68 1.34 0.02 1.73 12.22%
NAPS 0.00 0.4709 0.4396 0.3946 0.00 0.4072 0.4032 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 30/06/14 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 2.39 2.19 1.92 0.51 0.595 0.58 0.33 -
P/RPS 4.50 4.12 1.95 0.64 0.96 1.04 0.71 43.78%
P/EPS 36.13 33.11 15.82 8.01 13.23 13.97 9.31 30.56%
EY 2.77 3.02 6.32 12.49 7.56 7.16 10.74 -23.39%
DY 2.09 2.28 3.65 8.53 3.66 0.07 8.46 -24.04%
P/NAPS 0.00 2.88 2.70 0.80 0.00 0.89 0.51 -
Price Multiplier on Announcement Date
30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date - - 30/07/13 24/07/12 26/07/11 27/07/10 28/07/09 -
Price 0.00 0.00 2.07 0.67 0.57 0.55 0.54 -
P/RPS 0.00 0.00 2.10 0.85 0.92 0.99 1.16 -
P/EPS 0.00 0.00 17.05 10.52 12.67 13.25 15.24 -
EY 0.00 0.00 5.86 9.51 7.89 7.55 6.56 -
DY 0.00 0.00 3.38 6.49 3.82 0.07 5.17 -
P/NAPS 0.00 0.00 2.92 1.05 0.00 0.85 0.83 -

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