[PWROOT] QoQ Annualized Quarter Result on 31-May-2013 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- 15.5%
YoY- 27.45%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 313,002 0 317,720 351,284 279,355 271,240 266,682 13.67%
PBT 51,909 0 53,542 57,540 41,963 41,805 37,606 29.43%
Tax -13,352 0 -13,192 -15,612 -6,685 -7,236 -2,836 245.59%
NP 38,557 0 40,350 41,928 35,278 34,569 34,770 8.62%
-
NP to SH 37,578 0 39,022 39,712 34,383 33,870 33,820 8.79%
-
Tax Rate 25.72% - 24.64% 27.13% 15.93% 17.31% 7.54% -
Total Cost 274,445 0 277,370 309,356 244,077 236,670 231,912 14.42%
-
Net Worth 221,874 0 225,126 213,602 203,308 203,224 196,276 10.30%
Dividend
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 15,990 - 24,013 - 20,928 11,954 18,117 -9.51%
Div Payout % 42.55% - 61.54% - 60.87% 35.29% 53.57% -
Equity
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 221,874 0 225,126 213,602 203,308 203,224 196,276 10.30%
NOSH 299,829 300,169 300,169 300,848 298,982 298,858 301,964 -0.56%
Ratio Analysis
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 12.32% 0.00% 12.70% 11.94% 12.63% 12.74% 13.04% -
ROE 16.94% 0.00% 17.33% 18.59% 16.91% 16.67% 17.23% -
Per Share
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 104.39 0.00 105.85 116.76 93.44 90.76 88.32 14.31%
EPS 12.53 0.00 13.00 13.20 11.50 11.33 11.20 9.39%
DPS 5.33 0.00 8.00 0.00 7.00 4.00 6.00 -9.04%
NAPS 0.74 0.00 0.75 0.71 0.68 0.68 0.65 10.93%
Adjusted Per Share Value based on latest NOSH - 300,848
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 64.41 0.00 65.38 72.29 57.49 55.82 54.88 13.67%
EPS 7.73 0.00 8.03 8.17 7.08 6.97 6.96 8.76%
DPS 3.29 0.00 4.94 0.00 4.31 2.46 3.73 -9.55%
NAPS 0.4566 0.00 0.4633 0.4396 0.4184 0.4182 0.4039 10.31%
Price Multiplier on Financial Quarter End Date
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 29/11/13 30/09/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.83 1.95 1.79 1.92 1.47 0.96 1.05 -
P/RPS 1.75 0.00 1.69 1.64 1.57 1.06 1.19 36.16%
P/EPS 14.60 0.00 13.77 14.55 12.78 8.47 9.38 42.49%
EY 6.85 0.00 7.26 6.88 7.82 11.81 10.67 -29.86%
DY 2.91 0.00 4.47 0.00 4.76 4.17 5.71 -41.69%
P/NAPS 2.47 0.00 2.39 2.70 2.16 1.41 1.62 40.16%
Price Multiplier on Announcement Date
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 29/01/14 - 29/10/13 30/07/13 29/04/13 30/01/13 31/10/12 -
Price 2.15 0.00 1.90 2.07 1.57 1.23 1.01 -
P/RPS 2.06 0.00 1.80 1.77 1.68 1.36 1.14 60.57%
P/EPS 17.15 0.00 14.62 15.68 13.65 10.85 9.02 67.25%
EY 5.83 0.00 6.84 6.38 7.32 9.21 11.09 -40.23%
DY 2.48 0.00 4.21 0.00 4.46 3.25 5.94 -50.29%
P/NAPS 2.91 0.00 2.53 2.92 2.31 1.81 1.55 65.56%

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