[PWROOT] YoY TTM Result on 28-Feb-2014 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
28-Feb-2014 [#4]
Profit Trend
QoQ- 5.48%
YoY- -43.99%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 367,810 194,893 147,992 147,992 279,355 217,036 184,824 14.47%
PBT 44,381 33,356 23,195 23,195 41,961 19,372 14,821 24.04%
Tax 833 -1,805 -3,743 -3,743 -6,685 -1,931 -2,607 -
NP 45,214 31,551 19,452 19,452 35,276 17,441 12,214 29.31%
-
NP to SH 43,449 29,144 19,256 19,256 34,382 17,066 12,214 28.31%
-
Tax Rate -1.88% 5.41% 16.14% 16.14% 15.93% 9.97% 17.59% -
Total Cost 322,596 163,342 128,540 128,540 244,079 199,595 172,610 13.07%
-
Net Worth 230,450 228,166 220,731 220,731 203,546 182,404 189,375 3.93%
Dividend
31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div 32,890 19,503 15,118 15,118 21,093 13,028 6,496 37.52%
Div Payout % 75.70% 66.92% 78.51% 78.51% 61.35% 76.34% 53.19% -
Equity
31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 230,450 228,166 220,731 220,731 203,546 182,404 189,375 3.93%
NOSH 295,450 300,218 302,371 302,371 299,333 294,200 315,624 -1.28%
Ratio Analysis
31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 12.29% 16.19% 13.14% 13.14% 12.63% 8.04% 6.61% -
ROE 18.85% 12.77% 8.72% 8.72% 16.89% 9.36% 6.45% -
Per Share
31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 124.49 64.92 48.94 48.94 93.33 73.77 58.56 15.96%
EPS 14.71 9.71 6.37 6.37 11.49 5.80 3.87 29.99%
DPS 11.00 6.50 5.00 5.00 7.00 4.43 2.06 38.96%
NAPS 0.78 0.76 0.73 0.73 0.68 0.62 0.60 5.28%
Adjusted Per Share Value based on latest NOSH - 302,371
31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 75.69 40.11 30.45 30.45 57.49 44.66 38.03 14.47%
EPS 8.94 6.00 3.96 3.96 7.08 3.51 2.51 28.34%
DPS 6.77 4.01 3.11 3.11 4.34 2.68 1.34 37.46%
NAPS 0.4742 0.4695 0.4542 0.4542 0.4189 0.3754 0.3897 3.93%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 2.15 1.66 1.83 1.80 1.47 0.52 0.56 -
P/RPS 1.73 2.56 3.74 3.68 1.58 0.70 0.96 12.26%
P/EPS 14.62 17.10 28.74 28.26 12.80 8.96 14.47 0.20%
EY 6.84 5.85 3.48 3.54 7.81 11.16 6.91 -0.19%
DY 5.12 3.91 2.73 2.78 4.76 8.52 3.68 6.70%
P/NAPS 2.76 2.18 2.51 2.47 2.16 0.84 0.93 23.82%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 26/05/16 - - - 29/04/13 25/04/12 26/04/11 -
Price 1.98 0.00 0.00 0.00 1.57 0.54 0.55 -
P/RPS 1.59 0.00 0.00 0.00 1.68 0.73 0.94 10.87%
P/EPS 13.46 0.00 0.00 0.00 13.67 9.31 14.21 -1.05%
EY 7.43 0.00 0.00 0.00 7.32 10.74 7.04 1.06%
DY 5.56 0.00 0.00 0.00 4.46 8.20 3.74 8.10%
P/NAPS 2.54 0.00 0.00 0.00 2.31 0.87 0.92 22.07%

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