[PWROOT] YoY TTM Result on 31-May-2014 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-May-2014 [#1]
Profit Trend
QoQ- 3.43%
YoY- -45.47%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 363,984 404,389 159,848 159,848 296,479 237,363 185,499 14.16%
PBT 36,109 59,660 23,042 23,042 48,863 20,894 15,550 18.00%
Tax 4,091 -7,379 -2,736 -2,736 -11,193 -1,140 -2,127 -
NP 40,200 52,281 20,306 20,306 37,670 19,754 13,423 24.06%
-
NP to SH 38,175 48,430 19,916 19,916 36,520 19,081 13,423 22.80%
-
Tax Rate -11.33% 12.37% 11.87% 11.87% 22.91% 5.46% 13.68% -
Total Cost 323,784 352,108 139,542 139,542 258,809 217,609 172,076 13.22%
-
Net Worth 236,616 227,658 0 228,809 213,602 191,753 0 -
Dividend
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 31,487 39,313 15,118 15,118 21,093 13,028 6,496 36.37%
Div Payout % 82.48% 81.18% 75.91% 75.91% 57.76% 68.28% 48.40% -
Equity
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 236,616 227,658 0 228,809 213,602 191,753 0 -
NOSH 303,354 299,551 301,064 301,064 300,848 299,615 298,437 0.32%
Ratio Analysis
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 11.04% 12.93% 12.70% 12.70% 12.71% 8.32% 7.24% -
ROE 16.13% 21.27% 0.00% 8.70% 17.10% 9.95% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 119.99 135.00 53.09 53.09 98.55 79.22 62.16 13.80%
EPS 12.58 16.17 6.62 6.62 12.14 6.37 4.50 22.39%
DPS 10.38 13.12 5.00 5.00 7.00 4.35 2.18 35.89%
NAPS 0.78 0.76 0.00 0.76 0.71 0.64 0.00 -
Adjusted Per Share Value based on latest NOSH - 301,064
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 74.90 83.22 32.89 32.89 61.01 48.85 38.17 14.16%
EPS 7.86 9.97 4.10 4.10 7.52 3.93 2.76 22.83%
DPS 6.48 8.09 3.11 3.11 4.34 2.68 1.34 36.31%
NAPS 0.4869 0.4685 0.00 0.4709 0.4396 0.3946 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 30/06/16 30/06/15 30/06/14 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 2.75 2.01 2.39 2.19 1.92 0.51 0.595 -
P/RPS 2.29 1.49 4.50 4.12 1.95 0.64 0.96 18.63%
P/EPS 21.85 12.43 36.13 33.11 15.82 8.01 13.23 10.36%
EY 4.58 8.04 2.77 3.02 6.32 12.49 7.56 -9.38%
DY 3.77 6.53 2.09 2.28 3.65 8.53 3.66 0.58%
P/NAPS 3.53 2.64 0.00 2.88 2.70 0.80 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 30/08/16 25/08/15 - - 30/07/13 24/07/12 26/07/11 -
Price 2.01 2.09 0.00 0.00 2.07 0.67 0.57 -
P/RPS 1.68 1.55 0.00 0.00 2.10 0.85 0.92 12.56%
P/EPS 15.97 12.93 0.00 0.00 17.05 10.52 12.67 4.65%
EY 6.26 7.74 0.00 0.00 5.86 9.51 7.89 -4.44%
DY 5.16 6.28 0.00 0.00 3.38 6.49 3.82 6.08%
P/NAPS 2.58 2.75 0.00 0.00 2.92 1.05 0.00 -

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