[PWROOT] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 CAGR
Revenue 410,274 371,706 377,057 0 313,002 271,240 211,236 13.92%
PBT 54,781 52,706 39,940 0 51,909 41,805 19,177 22.89%
Tax -5,456 -806 -5,610 0 -13,352 -7,236 -3,549 8.81%
NP 49,325 51,900 34,329 0 38,557 34,569 15,628 25.33%
-
NP to SH 45,556 50,053 31,828 0 37,578 33,870 15,628 23.38%
-
Tax Rate 9.96% 1.53% 14.05% - 25.72% 17.31% 18.51% -
Total Cost 360,949 319,806 342,728 0 274,445 236,670 195,608 12.78%
-
Net Worth 233,120 232,390 226,623 0 221,874 203,224 185,085 4.63%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 CAGR
Div 30,673 31,779 22,158 - 15,990 11,954 7,960 30.34%
Div Payout % 67.33% 63.49% 69.62% - 42.55% 35.29% 50.94% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 233,120 232,390 226,623 0 221,874 203,224 185,085 4.63%
NOSH 329,291 297,936 302,164 299,829 299,829 298,858 298,524 1.94%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 12.02% 13.96% 9.10% 0.00% 12.32% 12.74% 7.40% -
ROE 19.54% 21.54% 14.04% 0.00% 16.94% 16.67% 8.44% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 CAGR
RPS 133.75 124.76 124.79 0.00 104.39 90.76 70.76 13.32%
EPS 15.07 16.80 10.53 0.00 12.53 11.33 5.20 23.24%
DPS 10.00 10.67 7.33 0.00 5.33 4.00 2.67 29.61%
NAPS 0.76 0.78 0.75 0.00 0.74 0.68 0.62 4.08%
Adjusted Per Share Value based on latest NOSH - 299,068
31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 CAGR
RPS 84.43 76.49 77.59 0.00 64.41 55.82 43.47 13.92%
EPS 9.37 10.30 6.55 0.00 7.73 6.97 3.22 23.34%
DPS 6.31 6.54 4.56 0.00 3.29 2.46 1.64 30.30%
NAPS 0.4797 0.4782 0.4664 0.00 0.4566 0.4182 0.3809 4.63%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 29/11/13 30/11/12 30/11/11 -
Price 2.05 2.75 1.51 1.98 1.83 0.96 0.49 -
P/RPS 1.53 2.20 1.21 0.00 1.75 1.06 0.69 16.93%
P/EPS 13.80 16.37 14.34 0.00 14.60 8.47 9.36 7.92%
EY 7.24 6.11 6.98 0.00 6.85 11.81 10.68 -7.35%
DY 4.88 3.88 4.86 0.00 2.91 4.17 5.44 -2.11%
P/NAPS 2.70 3.53 2.01 0.00 2.47 1.41 0.79 27.30%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 30/11/11 CAGR
Date 24/02/17 24/02/16 27/02/15 - 29/01/14 30/01/13 17/01/12 -
Price 2.20 2.41 1.53 0.00 2.15 1.23 0.49 -
P/RPS 1.64 1.93 1.23 0.00 2.06 1.36 0.69 18.53%
P/EPS 14.81 14.35 14.53 0.00 17.15 10.85 9.36 9.43%
EY 6.75 6.97 6.88 0.00 5.83 9.21 10.68 -8.61%
DY 4.55 4.43 4.79 0.00 2.48 3.25 5.44 -3.44%
P/NAPS 2.89 3.09 2.04 0.00 2.91 1.81 0.79 29.01%

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