[PWROOT] YoY Cumulative Quarter 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- 96.52%
YoY- 15.38%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 192,915 188,343 0 158,860 133,341 102,845 99,494 13.90%
PBT 34,903 18,389 0 26,771 18,803 8,336 9,246 29.85%
Tax -5,039 -3,606 0 -6,596 -1,418 -8 -694 47.67%
NP 29,864 14,783 0 20,175 17,385 8,328 8,552 27.87%
-
NP to SH 28,827 14,281 0 19,511 16,910 8,328 8,552 26.99%
-
Tax Rate 14.44% 19.61% - 24.64% 7.54% 0.10% 7.51% -
Total Cost 163,051 173,560 0 138,685 115,956 94,517 90,942 12.16%
-
Net Worth 240,720 221,811 0 225,126 196,276 183,199 191,682 4.58%
Dividend
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 17,831 10,634 - 12,006 9,058 6,106 176 147.98%
Div Payout % 61.86% 74.47% - 61.54% 53.57% 73.33% 2.07% -
Equity
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 240,720 221,811 0 225,126 196,276 183,199 191,682 4.58%
NOSH 297,185 303,851 300,169 300,169 301,964 305,333 294,896 0.15%
Ratio Analysis
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 15.48% 7.85% 0.00% 12.70% 13.04% 8.10% 8.60% -
ROE 11.98% 6.44% 0.00% 8.67% 8.62% 4.55% 4.46% -
Per Share
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 64.91 61.99 0.00 52.92 44.16 33.68 33.74 13.73%
EPS 9.70 4.70 0.00 6.50 5.60 2.80 2.90 26.80%
DPS 6.00 3.50 0.00 4.00 3.00 2.00 0.06 147.35%
NAPS 0.81 0.73 0.00 0.75 0.65 0.60 0.65 4.42%
Adjusted Per Share Value based on latest NOSH - 299,468
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 39.70 38.76 0.00 32.69 27.44 21.16 20.47 13.91%
EPS 5.93 2.94 0.00 4.02 3.48 1.71 1.76 26.98%
DPS 3.67 2.19 0.00 2.47 1.86 1.26 0.04 143.20%
NAPS 0.4954 0.4565 0.00 0.4633 0.4039 0.377 0.3945 4.58%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/09/15 30/09/14 30/09/13 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 2.34 1.87 1.95 1.79 1.05 0.505 0.60 -
P/RPS 3.60 0.00 0.00 3.38 2.38 1.50 1.78 14.85%
P/EPS 24.12 0.00 0.00 27.54 18.75 18.52 20.69 3.06%
EY 4.15 0.00 0.00 3.63 5.33 5.40 4.83 -2.93%
DY 2.56 0.00 0.00 2.23 2.86 3.96 0.10 89.20%
P/NAPS 2.89 0.00 0.00 2.39 1.62 0.84 0.92 25.24%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 25/11/15 25/11/14 - 29/10/13 31/10/12 25/10/11 26/10/10 -
Price 2.81 1.62 0.00 1.90 1.01 0.51 0.70 -
P/RPS 4.33 0.00 0.00 3.59 2.29 1.51 2.07 15.61%
P/EPS 28.97 0.00 0.00 29.23 18.04 18.70 24.14 3.65%
EY 3.45 0.00 0.00 3.42 5.54 5.35 4.14 -3.52%
DY 2.14 0.00 0.00 2.11 2.97 3.92 0.09 86.48%
P/NAPS 3.47 0.00 0.00 2.53 1.55 0.85 1.08 25.80%

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