[PWROOT] QoQ Annualized Quarter Result on 31-Aug-2012 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- 8.54%
YoY- 103.05%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 351,284 279,355 271,240 266,682 282,788 217,036 211,236 40.32%
PBT 57,540 41,963 41,805 37,606 29,932 19,372 19,177 107.89%
Tax -15,612 -6,685 -7,236 -2,836 2,420 -3,151 -3,549 168.23%
NP 41,928 35,278 34,569 34,770 32,352 16,221 15,628 92.96%
-
NP to SH 39,712 34,383 33,870 33,820 31,160 15,846 15,628 86.10%
-
Tax Rate 27.13% 15.93% 17.31% 7.54% -8.08% 16.27% 18.51% -
Total Cost 309,356 244,077 236,670 231,912 250,436 200,815 195,608 35.70%
-
Net Worth 213,602 203,308 203,224 196,276 191,753 184,354 185,085 10.01%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - 20,928 11,954 18,117 - 13,380 7,960 -
Div Payout % - 60.87% 35.29% 53.57% - 84.44% 50.94% -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 213,602 203,308 203,224 196,276 191,753 184,354 185,085 10.01%
NOSH 300,848 298,982 298,858 301,964 299,615 297,345 298,524 0.51%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 11.94% 12.63% 12.74% 13.04% 11.44% 7.47% 7.40% -
ROE 18.59% 16.91% 16.67% 17.23% 16.25% 8.60% 8.44% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 116.76 93.44 90.76 88.32 94.38 72.99 70.76 39.59%
EPS 13.20 11.50 11.33 11.20 10.40 5.30 5.20 85.98%
DPS 0.00 7.00 4.00 6.00 0.00 4.50 2.67 -
NAPS 0.71 0.68 0.68 0.65 0.64 0.62 0.62 9.44%
Adjusted Per Share Value based on latest NOSH - 304,000
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 72.29 57.49 55.82 54.88 58.19 44.66 43.47 40.32%
EPS 8.17 7.08 6.97 6.96 6.41 3.26 3.22 85.92%
DPS 0.00 4.31 2.46 3.73 0.00 2.75 1.64 -
NAPS 0.4396 0.4184 0.4182 0.4039 0.3946 0.3794 0.3809 10.01%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 1.92 1.47 0.96 1.05 0.51 0.52 0.49 -
P/RPS 1.64 1.57 1.06 1.19 0.54 0.71 0.69 78.00%
P/EPS 14.55 12.78 8.47 9.38 4.90 9.76 9.36 34.15%
EY 6.88 7.82 11.81 10.67 20.39 10.25 10.68 -25.39%
DY 0.00 4.76 4.17 5.71 0.00 8.65 5.44 -
P/NAPS 2.70 2.16 1.41 1.62 0.80 0.84 0.79 126.72%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 30/07/13 29/04/13 30/01/13 31/10/12 24/07/12 25/04/12 17/01/12 -
Price 2.07 1.57 1.23 1.01 0.67 0.54 0.49 -
P/RPS 1.77 1.68 1.36 1.14 0.71 0.74 0.69 87.28%
P/EPS 15.68 13.65 10.85 9.02 6.44 10.13 9.36 41.00%
EY 6.38 7.32 9.21 11.09 15.52 9.87 10.68 -29.04%
DY 0.00 4.46 3.25 5.94 0.00 8.33 5.44 -
P/NAPS 2.92 2.31 1.81 1.55 1.05 0.87 0.79 138.86%

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