[PWROOT] QoQ TTM 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- 34.42%
YoY- 113.91%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 296,479 279,355 262,039 247,532 237,363 217,036 205,039 27.84%
PBT 48,863 41,961 36,343 29,839 20,894 19,372 19,034 87.37%
Tax -11,193 -6,685 -5,916 -3,341 -1,140 -1,931 -3,567 114.18%
NP 37,670 35,276 30,427 26,498 19,754 17,441 15,467 80.92%
-
NP to SH 36,520 34,382 29,528 25,648 19,081 17,066 15,467 77.22%
-
Tax Rate 22.91% 15.93% 16.28% 11.20% 5.46% 9.97% 18.74% -
Total Cost 258,809 244,079 231,612 221,034 217,609 199,595 189,572 23.04%
-
Net Worth 213,602 203,546 206,258 197,599 191,753 182,404 190,670 7.85%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 21,093 21,093 16,475 16,475 13,028 13,028 11,985 45.71%
Div Payout % 57.76% 61.35% 55.79% 64.24% 68.28% 76.34% 77.49% -
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 213,602 203,546 206,258 197,599 191,753 182,404 190,670 7.85%
NOSH 300,848 299,333 303,321 304,000 299,615 294,200 307,533 -1.45%
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 12.71% 12.63% 11.61% 10.70% 8.32% 8.04% 7.54% -
ROE 17.10% 16.89% 14.32% 12.98% 9.95% 9.36% 8.11% -
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 98.55 93.33 86.39 81.43 79.22 73.77 66.67 29.73%
EPS 12.14 11.49 9.73 8.44 6.37 5.80 5.03 79.83%
DPS 7.00 7.00 5.43 5.42 4.35 4.43 3.90 47.63%
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 61.01 57.49 53.92 50.94 48.85 44.66 42.19 27.84%
EPS 7.52 7.08 6.08 5.28 3.93 3.51 3.18 77.40%
DPS 4.34 4.34 3.39 3.39 2.68 2.68 2.47 45.56%
NAPS 0.4396 0.4189 0.4244 0.4066 0.3946 0.3754 0.3924 7.85%
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 1.95 1.58 1.11 1.29 0.64 0.70 0.73 92.40%
P/EPS 15.82 12.80 9.86 12.45 8.01 8.96 9.74 38.13%
EY 6.32 7.81 10.14 8.04 12.49 11.16 10.26 -27.58%
DY 3.65 4.76 5.66 5.16 8.53 8.52 7.95 -40.45%
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 2.10 1.68 1.42 1.24 0.85 0.73 0.73 102.13%
P/EPS 17.05 13.67 12.63 11.97 10.52 9.31 9.74 45.19%
EY 5.86 7.32 7.91 8.35 9.51 10.74 10.26 -31.13%
DY 3.38 4.46 4.42 5.37 6.49 8.20 7.95 -43.42%
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