[PWROOT] YoY Quarter Result on 31-Dec-2014 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 93.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
Revenue 115,116 103,315 85,865 94,450 0 75,892 70,089 10.24%
PBT 6,710 15,385 4,627 11,566 0 12,161 12,551 -11.58%
Tax -136 -1,873 4,434 -602 0 -3,418 -4,009 -48.57%
NP 6,574 13,512 9,061 10,964 0 8,743 8,542 -5.01%
-
NP to SH 6,416 12,531 8,713 9,590 0 8,673 8,493 -5.36%
-
Tax Rate 2.03% 12.17% -95.83% 5.20% - 28.11% 31.94% -
Total Cost 108,542 89,803 76,804 83,486 0 67,149 61,547 11.79%
-
Net Worth 229,621 233,120 234,349 224,765 0 221,311 206,258 2.13%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
Div 8,085 7,668 6,008 5,993 - - - -
Div Payout % 126.02% 61.20% 68.97% 62.50% - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
Net Worth 229,621 233,120 234,349 224,765 0 221,311 206,258 2.13%
NOSH 330,148 329,291 300,448 299,687 299,068 299,068 303,321 1.67%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
NP Margin 5.71% 13.08% 10.55% 11.61% 0.00% 11.52% 12.19% -
ROE 2.79% 5.38% 3.72% 4.27% 0.00% 3.92% 4.12% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
RPS 35.59 33.68 28.58 31.52 0.00 25.38 23.11 8.85%
EPS 2.00 4.10 2.90 3.20 0.00 2.90 2.80 -6.39%
DPS 2.50 2.50 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.71 0.76 0.78 0.75 0.00 0.74 0.68 0.85%
Adjusted Per Share Value based on latest NOSH - 299,687
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
RPS 23.69 21.26 17.67 19.44 0.00 15.62 14.42 10.24%
EPS 1.32 2.58 1.79 1.97 0.00 1.78 1.75 -5.39%
DPS 1.66 1.58 1.24 1.23 0.00 0.00 0.00 -
NAPS 0.4725 0.4797 0.4823 0.4625 0.00 0.4554 0.4244 2.13%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 29/11/13 30/11/12 -
Price 1.88 2.05 2.75 1.51 1.98 1.83 0.96 -
P/RPS 5.28 6.09 9.62 4.79 0.00 7.21 4.15 4.84%
P/EPS 94.76 50.18 94.83 47.19 0.00 63.10 34.29 22.11%
EY 1.06 1.99 1.05 2.12 0.00 1.58 2.92 -18.05%
DY 1.33 1.22 0.73 1.32 0.00 0.00 0.00 -
P/NAPS 2.65 2.70 3.53 2.01 0.00 2.47 1.41 13.20%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/11/13 30/11/12 CAGR
Date 27/02/18 24/02/17 24/02/16 27/02/15 - 29/01/14 30/01/13 -
Price 1.67 2.20 2.41 1.53 0.00 2.15 1.23 -
P/RPS 4.69 6.53 8.43 4.85 0.00 8.47 5.32 -2.44%
P/EPS 84.18 53.85 83.10 47.81 0.00 74.14 43.93 13.63%
EY 1.19 1.86 1.20 2.09 0.00 1.35 2.28 -11.99%
DY 1.50 1.14 0.83 1.31 0.00 0.00 0.00 -
P/NAPS 2.35 2.89 3.09 2.04 0.00 2.91 1.81 5.26%

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