[PWROOT] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 306,852 0 234,752 0 158,860 87,821 279,355 9.84%
PBT 49,966 0 38,932 0 26,771 14,385 41,963 19.07%
Tax -10,339 0 -10,014 0 -6,596 -3,903 -6,685 54.65%
NP 39,627 0 28,918 0 20,175 10,482 35,278 12.32%
-
NP to SH 38,767 0 28,184 0 19,511 9,928 34,383 12.75%
-
Tax Rate 20.69% - 25.72% - 24.64% 27.13% 15.93% -
Total Cost 267,225 0 205,834 0 138,685 77,339 244,077 9.48%
-
Net Worth 219,379 0 221,874 0 225,126 213,602 203,308 7.90%
Dividend
28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 CAGR
Div 27,046 - 11,993 - 12,006 - 20,928 29.23%
Div Payout % 69.77% - 42.55% - 61.54% - 60.87% -
Equity
28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 219,379 0 221,874 0 225,126 213,602 203,308 7.90%
NOSH 300,519 299,829 299,829 300,169 300,169 300,848 298,982 0.51%
Ratio Analysis
28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 12.91% 0.00% 12.32% 0.00% 12.70% 11.94% 12.63% -
ROE 17.67% 0.00% 12.70% 0.00% 8.67% 4.65% 16.91% -
Per Share
28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 102.11 0.00 78.30 0.00 52.92 29.19 93.44 9.27%
EPS 12.90 0.00 9.40 0.00 6.50 3.30 11.50 12.17%
DPS 9.00 0.00 4.00 0.00 4.00 0.00 7.00 28.57%
NAPS 0.73 0.00 0.74 0.00 0.75 0.71 0.68 7.35%
Adjusted Per Share Value based on latest NOSH - 299,468
28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 63.15 0.00 48.31 0.00 32.69 18.07 57.49 9.84%
EPS 7.98 0.00 5.80 0.00 4.02 2.04 7.08 12.71%
DPS 5.57 0.00 2.47 0.00 2.47 0.00 4.31 29.23%
NAPS 0.4514 0.00 0.4566 0.00 0.4633 0.4396 0.4184 7.88%
Price Multiplier on Financial Quarter End Date
28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 CAGR
Date 28/02/14 31/12/13 29/11/13 30/09/13 30/08/13 31/05/13 28/02/13 -
Price 1.80 1.98 1.83 1.95 1.79 1.92 1.47 -
P/RPS 1.76 0.00 2.34 0.00 3.38 6.58 1.57 12.10%
P/EPS 13.95 0.00 19.47 0.00 27.54 58.18 12.78 9.15%
EY 7.17 0.00 5.14 0.00 3.63 1.72 7.82 -8.31%
DY 5.00 0.00 2.19 0.00 2.23 0.00 4.76 5.04%
P/NAPS 2.47 0.00 2.47 0.00 2.39 2.70 2.16 14.35%
Price Multiplier on Announcement Date
28/02/14 31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/04/14 - 29/01/14 - 29/10/13 30/07/13 29/04/13 -
Price 1.85 0.00 2.15 0.00 1.90 2.07 1.57 -
P/RPS 1.81 0.00 2.75 0.00 3.59 7.09 1.68 7.73%
P/EPS 14.34 0.00 22.87 0.00 29.23 62.73 13.65 5.05%
EY 6.97 0.00 4.37 0.00 3.42 1.59 7.32 -4.78%
DY 4.86 0.00 1.86 0.00 2.11 0.00 4.46 8.96%
P/NAPS 2.53 0.00 2.91 0.00 2.53 2.92 2.31 9.52%

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