[PWROOT] YoY Cumulative Quarter Result on 29-Feb-2012 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
QoQ- 35.19%
YoY- 29.74%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 0 306,852 279,355 217,036 184,824 153,092 138,146 -
PBT 0 49,966 41,963 19,372 14,821 13,302 9,367 -
Tax 0 -10,339 -6,685 -3,151 -2,607 -3,167 392 -
NP 0 39,627 35,278 16,221 12,214 10,135 9,759 -
-
NP to SH 0 38,767 34,383 15,846 12,214 10,135 9,759 -
-
Tax Rate - 20.69% 15.93% 16.27% 17.59% 23.81% -4.18% -
Total Cost 0 267,225 244,077 200,815 172,610 142,957 128,387 -
-
Net Worth 219,379 219,379 203,308 184,354 178,726 190,776 191,922 2.66%
Dividend
31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - 27,046 20,928 13,380 23,830 11,923 8,857 -
Div Payout % - 69.77% 60.87% 84.44% 195.11% 117.65% 90.77% -
Equity
31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 219,379 219,379 203,308 184,354 178,726 190,776 191,922 2.66%
NOSH 300,519 300,519 298,982 297,345 297,878 298,088 295,264 0.34%
Ratio Analysis
31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 0.00% 12.91% 12.63% 7.47% 6.61% 6.62% 7.06% -
ROE 0.00% 17.67% 16.91% 8.60% 6.83% 5.31% 5.08% -
Per Share
31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 0.00 102.11 93.44 72.99 62.05 51.36 46.79 -
EPS 0.00 12.90 11.50 5.30 4.10 3.40 3.30 -
DPS 0.00 9.00 7.00 4.50 8.00 4.00 3.00 -
NAPS 0.73 0.73 0.68 0.62 0.60 0.64 0.65 2.30%
Adjusted Per Share Value based on latest NOSH - 294,200
31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 0.00 63.15 57.49 44.66 38.03 31.50 28.43 -
EPS 0.00 7.98 7.08 3.26 2.51 2.09 2.01 -
DPS 0.00 5.57 4.31 2.75 4.90 2.45 1.82 -
NAPS 0.4514 0.4514 0.4184 0.3794 0.3678 0.3926 0.3949 2.66%
Price Multiplier on Financial Quarter End Date
31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 1.83 1.80 1.47 0.52 0.56 0.51 0.25 -
P/RPS 0.00 1.76 1.57 0.71 0.90 0.99 0.53 -
P/EPS 0.00 13.95 12.78 9.76 13.66 15.00 7.56 -
EY 0.00 7.17 7.82 10.25 7.32 6.67 13.22 -
DY 0.00 5.00 4.76 8.65 14.29 7.84 12.00 -
P/NAPS 2.51 2.47 2.16 0.84 0.93 0.80 0.38 44.92%
Price Multiplier on Announcement Date
31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date - 29/04/14 29/04/13 25/04/12 26/04/11 27/04/10 29/04/09 -
Price 0.00 1.85 1.57 0.54 0.55 0.60 0.32 -
P/RPS 0.00 1.81 1.68 0.74 0.89 1.17 0.68 -
P/EPS 0.00 14.34 13.65 10.13 13.41 17.65 9.68 -
EY 0.00 6.97 7.32 9.87 7.46 5.67 10.33 -
DY 0.00 4.86 4.46 8.33 14.55 6.67 9.38 -
P/NAPS 0.00 2.53 2.31 0.87 0.92 0.94 0.49 -

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