[PWROOT] QoQ 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- 10.56%
YoY- 27.45%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
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 75,892 0 71,039 87,821 75,925 70,089 62,644 16.59%
PBT 12,161 0 12,386 14,385 10,609 12,551 11,320 5.90%
Tax -3,418 0 -2,693 -3,903 -1,258 -4,009 -2,023 52.16%
NP 8,743 0 9,693 10,482 9,351 8,542 9,297 -4.79%
-
NP to SH 8,673 0 9,583 9,928 8,980 8,493 9,120 -3.94%
-
Tax Rate 28.11% - 21.74% 27.13% 11.86% 31.94% 17.87% -
Total Cost 67,149 0 61,346 77,339 66,574 61,547 53,347 20.22%
-
Net Worth 221,311 0 224,601 213,602 203,546 206,258 197,599 9.49%
Dividend
30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - 11,978 - 11,973 - 9,120 -
Div Payout % - - 125.00% - 133.33% - 100.00% -
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 221,311 0 224,601 213,602 203,546 206,258 197,599 9.49%
NOSH 299,068 299,468 299,468 300,848 299,333 303,321 304,000 -1.30%
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 11.52% 0.00% 13.64% 11.94% 12.32% 12.19% 14.84% -
ROE 3.92% 0.00% 4.27% 4.65% 4.41% 4.12% 4.62% -
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 25.38 0.00 23.72 29.19 25.36 23.11 20.61 18.13%
EPS 2.90 0.00 3.20 3.30 3.00 2.80 3.00 -2.67%
DPS 0.00 0.00 4.00 0.00 4.00 0.00 3.00 -
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 15.62 0.00 14.62 18.07 15.62 14.42 12.89 16.62%
EPS 1.78 0.00 1.97 2.04 1.85 1.75 1.88 -4.28%
DPS 0.00 0.00 2.47 0.00 2.46 0.00 1.88 -
NAPS 0.4554 0.00 0.4622 0.4396 0.4189 0.4244 0.4066 9.49%
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 7.21 0.00 7.55 6.58 5.80 4.15 5.10 31.93%
P/EPS 63.10 0.00 55.94 58.18 49.00 34.29 35.00 60.28%
EY 1.58 0.00 1.79 1.72 2.04 2.92 2.86 -37.81%
DY 0.00 0.00 2.23 0.00 2.72 0.00 2.86 -
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 8.47 0.00 8.01 7.09 6.19 5.32 4.90 54.97%
P/EPS 74.14 0.00 59.37 62.73 52.33 43.93 33.67 88.10%
EY 1.35 0.00 1.68 1.59 1.91 2.28 2.97 -46.79%
DY 0.00 0.00 2.11 0.00 2.55 0.00 2.97 -
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