[PWROOT] QoQ Annualized Quarter Result on 30-Nov-2012 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- 0.15%
YoY- 116.73%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 317,720 351,284 279,355 271,240 266,682 282,788 217,036 28.83%
PBT 53,542 57,540 41,963 41,805 37,606 29,932 19,372 96.58%
Tax -13,192 -15,612 -6,685 -7,236 -2,836 2,420 -3,151 159.08%
NP 40,350 41,928 35,278 34,569 34,770 32,352 16,221 83.28%
-
NP to SH 39,022 39,712 34,383 33,870 33,820 31,160 15,846 82.05%
-
Tax Rate 24.64% 27.13% 15.93% 17.31% 7.54% -8.08% 16.27% -
Total Cost 277,370 309,356 244,077 236,670 231,912 250,436 200,815 23.95%
-
Net Worth 225,126 213,602 203,308 203,224 196,276 191,753 184,354 14.20%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 24,013 - 20,928 11,954 18,117 - 13,380 47.52%
Div Payout % 61.54% - 60.87% 35.29% 53.57% - 84.44% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 225,126 213,602 203,308 203,224 196,276 191,753 184,354 14.20%
NOSH 300,169 300,848 298,982 298,858 301,964 299,615 297,345 0.63%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 12.70% 11.94% 12.63% 12.74% 13.04% 11.44% 7.47% -
ROE 17.33% 18.59% 16.91% 16.67% 17.23% 16.25% 8.60% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 105.85 116.76 93.44 90.76 88.32 94.38 72.99 28.03%
EPS 13.00 13.20 11.50 11.33 11.20 10.40 5.30 81.58%
DPS 8.00 0.00 7.00 4.00 6.00 0.00 4.50 46.59%
NAPS 0.75 0.71 0.68 0.68 0.65 0.64 0.62 13.49%
Adjusted Per Share Value based on latest NOSH - 303,321
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 65.38 72.29 57.49 55.82 54.88 58.19 44.66 28.83%
EPS 8.03 8.17 7.08 6.97 6.96 6.41 3.26 82.08%
DPS 4.94 0.00 4.31 2.46 3.73 0.00 2.75 47.61%
NAPS 0.4633 0.4396 0.4184 0.4182 0.4039 0.3946 0.3794 14.20%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 1.79 1.92 1.47 0.96 1.05 0.51 0.52 -
P/RPS 1.69 1.64 1.57 1.06 1.19 0.54 0.71 77.99%
P/EPS 13.77 14.55 12.78 8.47 9.38 4.90 9.76 25.71%
EY 7.26 6.88 7.82 11.81 10.67 20.39 10.25 -20.49%
DY 4.47 0.00 4.76 4.17 5.71 0.00 8.65 -35.52%
P/NAPS 2.39 2.70 2.16 1.41 1.62 0.80 0.84 100.40%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 29/10/13 30/07/13 29/04/13 30/01/13 31/10/12 24/07/12 25/04/12 -
Price 1.90 2.07 1.57 1.23 1.01 0.67 0.54 -
P/RPS 1.80 1.77 1.68 1.36 1.14 0.71 0.74 80.57%
P/EPS 14.62 15.68 13.65 10.85 9.02 6.44 10.13 27.62%
EY 6.84 6.38 7.32 9.21 11.09 15.52 9.87 -21.63%
DY 4.21 0.00 4.46 3.25 5.94 0.00 8.33 -36.47%
P/NAPS 2.53 2.92 2.31 1.81 1.55 1.05 0.87 103.34%

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