[PWROOT] YoY Quarter Result on 28-Feb-2013 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
28-Feb-2013 [#4]
Profit Trend
QoQ- 5.73%
YoY- 117.7%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 100,443 0 72,100 75,925 58,609 46,612 37,362 21.45%
PBT 21,985 0 11,034 10,609 4,989 4,651 1,314 73.97%
Tax -1,203 0 -325 -1,258 -489 -2,125 -2,153 -10.81%
NP 20,782 0 10,709 9,351 4,500 2,526 -839 -
-
NP to SH 19,214 0 10,583 8,980 4,125 2,526 -839 -
-
Tax Rate 5.47% - 2.95% 11.86% 9.80% 45.69% 163.85% -
Total Cost 79,661 0 61,391 66,574 54,109 44,086 38,201 15.54%
-
Net Worth 228,166 220,731 220,731 203,546 182,404 189,375 178,986 4.88%
Dividend
31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 13,509 - 15,118 11,973 7,355 6,312 5,593 18.92%
Div Payout % 70.31% - 142.86% 133.33% 178.30% 249.90% 0.00% -
Equity
31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 228,166 220,731 220,731 203,546 182,404 189,375 178,986 4.88%
NOSH 300,218 302,371 302,371 299,333 294,200 315,624 279,666 1.40%
Ratio Analysis
31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 20.69% 0.00% 14.85% 12.32% 7.68% 5.42% -2.25% -
ROE 8.42% 0.00% 4.79% 4.41% 2.26% 1.33% -0.47% -
Per Share
31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 33.46 0.00 23.84 25.36 19.92 14.77 13.36 19.77%
EPS 6.40 0.00 3.50 3.00 1.40 0.80 -0.30 -
DPS 4.50 0.00 5.00 4.00 2.50 2.00 2.00 17.27%
NAPS 0.76 0.73 0.73 0.68 0.62 0.60 0.64 3.43%
Adjusted Per Share Value based on latest NOSH - 299,333
31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 20.67 0.00 14.84 15.62 12.06 9.59 7.69 21.45%
EPS 3.95 0.00 2.18 1.85 0.85 0.52 -0.17 -
DPS 2.78 0.00 3.11 2.46 1.51 1.30 1.15 18.94%
NAPS 0.4695 0.4542 0.4542 0.4189 0.3754 0.3897 0.3683 4.88%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.66 1.83 1.80 1.47 0.52 0.56 0.51 -
P/RPS 4.96 0.00 7.55 5.80 2.61 3.79 3.82 5.26%
P/EPS 25.94 0.00 51.43 49.00 37.09 69.97 -170.00 -
EY 3.86 0.00 1.94 2.04 2.70 1.43 -0.59 -
DY 2.71 0.00 2.78 2.72 4.81 3.57 3.92 -6.99%
P/NAPS 2.18 2.51 2.47 2.16 0.84 0.93 0.80 21.77%
Price Multiplier on Announcement Date
31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 26/05/15 - 29/04/14 29/04/13 25/04/12 26/04/11 27/04/10 -
Price 1.83 0.00 1.85 1.57 0.54 0.55 0.60 -
P/RPS 5.47 0.00 7.76 6.19 2.71 3.72 4.49 3.95%
P/EPS 28.59 0.00 52.86 52.33 38.51 68.72 -200.00 -
EY 3.50 0.00 1.89 1.91 2.60 1.46 -0.50 -
DY 2.46 0.00 2.70 2.55 4.63 3.64 3.33 -5.77%
P/NAPS 2.41 0.00 2.53 2.31 0.87 0.92 0.94 20.32%

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