[PWROOT] YoY Cumulative Quarter 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- 117.07%
YoY- 103.05%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 188,343 0 158,860 133,341 102,845 99,494 80,962 18.06%
PBT 18,389 0 26,771 18,803 8,336 9,246 8,743 15.74%
Tax -3,606 0 -6,596 -1,418 -8 -694 -979 29.22%
NP 14,783 0 20,175 17,385 8,328 8,552 7,764 13.50%
-
NP to SH 14,281 0 19,511 16,910 8,328 8,552 7,764 12.73%
-
Tax Rate 19.61% - 24.64% 7.54% 0.10% 7.51% 11.20% -
Total Cost 173,560 0 138,685 115,956 94,517 90,942 73,198 18.50%
-
Net Worth 221,811 0 225,126 196,276 183,199 191,682 194,099 2.65%
Dividend
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 10,634 - 12,006 9,058 6,106 176 5,972 12.01%
Div Payout % 74.47% - 61.54% 53.57% 73.33% 2.07% 76.92% -
Equity
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 221,811 0 225,126 196,276 183,199 191,682 194,099 2.65%
NOSH 303,851 300,169 300,169 301,964 305,333 294,896 298,615 0.34%
Ratio Analysis
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 7.85% 0.00% 12.70% 13.04% 8.10% 8.60% 9.59% -
ROE 6.44% 0.00% 8.67% 8.62% 4.55% 4.46% 4.00% -
Per Share
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 61.99 0.00 52.92 44.16 33.68 33.74 27.11 17.66%
EPS 4.70 0.00 6.50 5.60 2.80 2.90 2.60 12.34%
DPS 3.50 0.00 4.00 3.00 2.00 0.06 2.00 11.63%
NAPS 0.73 0.00 0.75 0.65 0.60 0.65 0.65 2.30%
Adjusted Per Share Value based on latest NOSH - 304,000
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 38.76 0.00 32.69 27.44 21.16 20.47 16.66 18.06%
EPS 2.94 0.00 4.02 3.48 1.71 1.76 1.60 12.71%
DPS 2.19 0.00 2.47 1.86 1.26 0.04 1.23 12.01%
NAPS 0.4565 0.00 0.4633 0.4039 0.377 0.3945 0.3994 2.66%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 30/09/14 30/09/13 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 1.87 1.95 1.79 1.05 0.505 0.60 0.47 -
P/RPS 0.00 0.00 3.38 2.38 1.50 1.78 1.73 -
P/EPS 0.00 0.00 27.54 18.75 18.52 20.69 18.08 -
EY 0.00 0.00 3.63 5.33 5.40 4.83 5.53 -
DY 0.00 0.00 2.23 2.86 3.96 0.10 4.26 -
P/NAPS 0.00 0.00 2.39 1.62 0.84 0.92 0.72 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 25/11/14 - 29/10/13 31/10/12 25/10/11 26/10/10 27/10/09 -
Price 1.62 0.00 1.90 1.01 0.51 0.70 0.58 -
P/RPS 0.00 0.00 3.59 2.29 1.51 2.07 2.14 -
P/EPS 0.00 0.00 29.23 18.04 18.70 24.14 22.31 -
EY 0.00 0.00 3.42 5.54 5.35 4.14 4.48 -
DY 0.00 0.00 2.11 2.97 3.92 0.09 3.45 -
P/NAPS 0.00 0.00 2.53 1.55 0.85 1.08 0.89 -

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