[PWROOT] YoY TTM Result on 30-Sep-2014 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -53.14%
YoY- -67.24%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 CAGR
Revenue 424,155 379,007 387,808 87,748 234,785 304,874 247,532 11.17%
PBT 43,109 35,179 68,454 12,008 37,378 49,929 29,839 7.50%
Tax -6,300 3,652 -6,844 -2,411 -7,854 -11,863 -3,341 13.28%
NP 36,809 38,831 61,610 9,597 29,524 38,066 26,498 6.67%
-
NP to SH 34,423 36,257 57,631 9,333 28,490 36,983 25,648 5.95%
-
Tax Rate 14.61% -10.38% 10.00% 20.08% 21.01% 23.76% 11.20% -
Total Cost 387,346 340,176 326,198 78,151 205,261 266,808 221,034 11.66%
-
Net Worth 236,083 235,689 243,844 0 0 224,601 197,599 3.56%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 CAGR
Div 41,204 29,914 37,521 - 23,952 23,952 16,475 19.75%
Div Payout % 119.70% 82.51% 65.11% - 84.07% 64.77% 64.24% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 CAGR
Net Worth 236,083 235,689 243,844 0 0 224,601 197,599 3.56%
NOSH 330,108 298,341 301,042 309,249 299,468 299,468 304,000 1.63%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 CAGR
NP Margin 8.68% 10.25% 15.89% 10.94% 12.57% 12.49% 10.70% -
ROE 14.58% 15.38% 23.63% 0.00% 0.00% 16.47% 12.98% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 CAGR
RPS 131.15 127.04 128.82 28.37 78.40 101.80 81.43 9.82%
EPS 10.64 12.15 19.14 3.02 9.51 12.35 8.44 4.66%
DPS 12.74 10.00 12.50 0.00 8.00 8.00 5.42 18.30%
NAPS 0.73 0.79 0.81 0.00 0.00 0.75 0.65 2.30%
Adjusted Per Share Value based on latest NOSH - 309,249
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 CAGR
RPS 87.28 77.99 79.80 18.06 48.32 62.74 50.94 11.17%
EPS 7.08 7.46 11.86 1.92 5.86 7.61 5.28 5.93%
DPS 8.48 6.16 7.72 0.00 4.93 4.93 3.39 19.75%
NAPS 0.4858 0.485 0.5018 0.00 0.00 0.4622 0.4066 3.56%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/08/13 30/08/12 -
Price 2.08 2.06 2.34 1.87 1.95 1.79 1.05 -
P/RPS 1.59 1.62 1.82 6.59 2.49 1.76 1.29 4.19%
P/EPS 19.54 16.95 12.22 61.96 20.50 14.49 12.45 9.26%
EY 5.12 5.90 8.18 1.61 4.88 6.90 8.04 -8.49%
DY 6.13 4.85 5.34 0.00 4.10 4.47 5.16 3.44%
P/NAPS 2.85 2.61 2.89 0.00 0.00 2.39 1.62 11.74%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/08/13 31/08/12 CAGR
Date 28/11/17 29/11/16 25/11/15 - - 29/10/13 31/10/12 -
Price 2.01 2.10 2.81 0.00 0.00 1.90 1.01 -
P/RPS 1.53 1.65 2.18 0.00 0.00 1.87 1.24 4.21%
P/EPS 18.88 17.28 14.68 0.00 0.00 15.39 11.97 9.37%
EY 5.30 5.79 6.81 0.00 0.00 6.50 8.35 -8.55%
DY 6.34 4.76 4.45 0.00 0.00 4.21 5.37 3.31%
P/NAPS 2.75 2.66 3.47 0.00 0.00 2.53 1.55 11.93%

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