[PWROOT] QoQ TTM Result on 31-Aug-2013 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-Aug-2013 [#2]
Profit Trend
QoQ- 1.27%
YoY- 44.19%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 146,931 234,752 234,785 304,874 296,479 279,355 262,039 -41.32%
PBT 24,547 38,932 37,378 49,929 48,863 41,961 36,343 -30.35%
Tax -6,111 -10,014 -7,854 -11,863 -11,193 -6,685 -5,916 3.03%
NP 18,436 28,918 29,524 38,066 37,670 35,276 30,427 -36.98%
-
NP to SH 18,256 28,184 28,490 36,983 36,520 34,382 29,528 -35.80%
-
Tax Rate 24.90% 25.72% 21.01% 23.76% 22.91% 15.93% 16.28% -
Total Cost 128,495 205,834 205,261 266,808 258,809 244,079 231,612 -41.90%
-
Net Worth 0 221,311 0 224,601 213,602 203,546 206,258 -
Dividend
31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 11,978 11,978 23,952 23,952 21,093 21,093 16,475 -25.45%
Div Payout % 65.62% 42.50% 84.07% 64.77% 57.76% 61.35% 55.79% -
Equity
31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 0 221,311 0 224,601 213,602 203,546 206,258 -
NOSH 299,068 299,068 299,468 299,468 300,848 299,333 303,321 -1.29%
Ratio Analysis
31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 12.55% 12.32% 12.57% 12.49% 12.71% 12.63% 11.61% -
ROE 0.00% 12.74% 0.00% 16.47% 17.10% 16.89% 14.32% -
Per Share
31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 49.13 78.49 78.40 101.80 98.55 93.33 86.39 -40.56%
EPS 6.10 9.42 9.51 12.35 12.14 11.49 9.73 -34.97%
DPS 4.00 4.00 8.00 8.00 7.00 7.00 5.43 -24.55%
NAPS 0.00 0.74 0.00 0.75 0.71 0.68 0.68 -
Adjusted Per Share Value based on latest NOSH - 299,468
31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 30.24 48.31 48.32 62.74 61.01 57.49 53.92 -41.31%
EPS 3.76 5.80 5.86 7.61 7.52 7.08 6.08 -35.78%
DPS 2.47 2.47 4.93 4.93 4.34 4.34 3.39 -25.31%
NAPS 0.00 0.4554 0.00 0.4622 0.4396 0.4189 0.4244 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 31/12/13 29/11/13 30/09/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.98 1.83 1.95 1.79 1.92 1.47 0.96 -
P/RPS 4.03 2.33 2.49 1.76 1.95 1.58 1.11 228.20%
P/EPS 32.44 19.42 20.50 14.49 15.82 12.80 9.86 199.72%
EY 3.08 5.15 4.88 6.90 6.32 7.81 10.14 -66.65%
DY 2.02 2.19 4.10 4.47 3.65 4.76 5.66 -61.31%
P/NAPS 0.00 2.47 0.00 2.39 2.70 2.16 1.41 -
Price Multiplier on Announcement Date
31/12/13 30/11/13 30/09/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date - - - 29/10/13 30/07/13 29/04/13 30/01/13 -
Price 0.00 0.00 0.00 1.90 2.07 1.57 1.23 -
P/RPS 0.00 0.00 0.00 1.87 2.10 1.68 1.42 -
P/EPS 0.00 0.00 0.00 15.39 17.05 13.67 12.63 -
EY 0.00 0.00 0.00 6.50 5.86 7.32 7.91 -
DY 0.00 0.00 0.00 4.21 3.38 4.46 4.42 -
P/NAPS 0.00 0.00 0.00 2.53 2.92 2.31 1.81 -

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