[PWROOT] YoY TTM Result on 31-May-2013 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- 6.22%
YoY- 91.39%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 404,389 159,848 159,848 296,479 237,363 185,499 169,691 18.62%
PBT 59,660 23,042 23,042 48,863 20,894 15,550 15,995 29.54%
Tax -7,379 -2,736 -2,736 -11,193 -1,140 -2,127 -3,359 16.73%
NP 52,281 20,306 20,306 37,670 19,754 13,423 12,636 32.21%
-
NP to SH 48,430 19,916 19,916 36,520 19,081 13,423 12,636 30.24%
-
Tax Rate 12.37% 11.87% 11.87% 22.91% 5.46% 13.68% 21.00% -
Total Cost 352,108 139,542 139,542 258,809 217,609 172,076 157,055 17.20%
-
Net Worth 227,658 0 228,809 213,602 191,753 0 197,859 2.79%
Dividend
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 39,313 15,118 15,118 21,093 13,028 6,496 115 214.99%
Div Payout % 81.18% 75.91% 75.91% 57.76% 68.28% 48.40% 0.91% -
Equity
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 227,658 0 228,809 213,602 191,753 0 197,859 2.79%
NOSH 299,551 301,064 301,064 300,848 299,615 298,437 304,400 -0.31%
Ratio Analysis
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 12.93% 12.70% 12.70% 12.71% 8.32% 7.24% 7.45% -
ROE 21.27% 0.00% 8.70% 17.10% 9.95% 0.00% 6.39% -
Per Share
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 135.00 53.09 53.09 98.55 79.22 62.16 55.75 18.99%
EPS 16.17 6.62 6.62 12.14 6.37 4.50 4.15 30.66%
DPS 13.12 5.00 5.00 7.00 4.35 2.18 0.04 212.44%
NAPS 0.76 0.00 0.76 0.71 0.64 0.00 0.65 3.12%
Adjusted Per Share Value based on latest NOSH - 300,848
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 83.22 32.89 32.89 61.01 48.85 38.17 34.92 18.62%
EPS 9.97 4.10 4.10 7.52 3.93 2.76 2.60 30.25%
DPS 8.09 3.11 3.11 4.34 2.68 1.34 0.02 225.59%
NAPS 0.4685 0.00 0.4709 0.4396 0.3946 0.00 0.4072 2.79%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 30/06/15 30/06/14 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 2.01 2.39 2.19 1.92 0.51 0.595 0.58 -
P/RPS 1.49 4.50 4.12 1.95 0.64 0.96 1.04 7.32%
P/EPS 12.43 36.13 33.11 15.82 8.01 13.23 13.97 -2.27%
EY 8.04 2.77 3.02 6.32 12.49 7.56 7.16 2.30%
DY 6.53 2.09 2.28 3.65 8.53 3.66 0.07 143.99%
P/NAPS 2.64 0.00 2.88 2.70 0.80 0.00 0.89 23.84%
Price Multiplier on Announcement Date
30/06/15 30/06/14 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 25/08/15 - - 30/07/13 24/07/12 26/07/11 27/07/10 -
Price 2.09 0.00 0.00 2.07 0.67 0.57 0.55 -
P/RPS 1.55 0.00 0.00 2.10 0.85 0.92 0.99 9.21%
P/EPS 12.93 0.00 0.00 17.05 10.52 12.67 13.25 -0.47%
EY 7.74 0.00 0.00 5.86 9.51 7.89 7.55 0.48%
DY 6.28 0.00 0.00 3.38 6.49 3.82 0.07 142.13%
P/NAPS 2.75 0.00 0.00 2.92 1.05 0.00 0.85 25.97%

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