[PWROOT] QoQ TTM Result on 28-Feb-2010 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- -15.71%
YoY- 4.34%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 175,589 171,639 169,691 153,107 141,441 143,504 140,413 16.05%
PBT 11,164 13,485 15,995 12,982 9,838 11,535 9,953 7.94%
Tax -2,270 -2,517 -3,359 -2,802 2,240 1,353 731 -
NP 8,894 10,968 12,636 10,180 12,078 12,888 10,684 -11.49%
-
NP to SH 8,894 10,968 12,636 10,180 12,078 12,888 10,684 -11.49%
-
Tax Rate 20.33% 18.67% 21.00% 21.58% -22.77% -11.73% -7.34% -
Total Cost 166,695 160,671 157,055 142,927 129,363 130,616 129,729 18.17%
-
Net Worth 184,599 199,299 197,859 178,986 186,298 193,426 195,928 -3.88%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 239 239 115 115 5,595 5,595 8,410 -90.66%
Div Payout % 2.70% 2.19% 0.91% 1.13% 46.33% 43.42% 78.73% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 184,599 199,299 197,859 178,986 186,298 193,426 195,928 -3.88%
NOSH 283,999 306,615 304,400 279,666 291,090 297,578 301,428 -3.88%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 5.07% 6.39% 7.45% 6.65% 8.54% 8.98% 7.61% -
ROE 4.82% 5.50% 6.39% 5.69% 6.48% 6.66% 5.45% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 61.83 55.98 55.75 54.75 48.59 48.22 46.58 20.76%
EPS 3.13 3.58 4.15 3.64 4.15 4.33 3.54 -7.87%
DPS 0.08 0.08 0.04 0.04 1.92 1.88 2.79 -90.61%
NAPS 0.65 0.65 0.65 0.64 0.64 0.65 0.65 0.00%
Adjusted Per Share Value based on latest NOSH - 279,666
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 36.13 35.32 34.92 31.51 29.11 29.53 28.89 16.06%
EPS 1.83 2.26 2.60 2.09 2.49 2.65 2.20 -11.54%
DPS 0.05 0.05 0.02 0.02 1.15 1.15 1.73 -90.56%
NAPS 0.3799 0.4101 0.4072 0.3683 0.3834 0.398 0.4032 -3.88%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.63 0.60 0.58 0.51 0.53 0.47 0.33 -
P/RPS 1.02 1.07 1.04 0.93 1.09 0.97 0.71 27.29%
P/EPS 20.12 16.77 13.97 14.01 12.77 10.85 9.31 67.07%
EY 4.97 5.96 7.16 7.14 7.83 9.21 10.74 -40.14%
DY 0.13 0.13 0.07 0.08 3.63 4.00 8.46 -93.80%
P/NAPS 0.97 0.92 0.89 0.80 0.83 0.72 0.51 53.44%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 25/01/11 26/10/10 27/07/10 27/04/10 26/01/10 27/10/09 28/07/09 -
Price 0.65 0.70 0.55 0.60 0.57 0.58 0.54 -
P/RPS 1.05 1.25 0.99 1.10 1.17 1.20 1.16 -6.42%
P/EPS 20.76 19.57 13.25 16.48 13.74 13.39 15.24 22.86%
EY 4.82 5.11 7.55 6.07 7.28 7.47 6.56 -18.55%
DY 0.13 0.11 0.07 0.07 3.37 3.24 5.17 -91.39%
P/NAPS 1.00 1.08 0.85 0.94 0.89 0.89 0.83 13.21%

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