[PWROOT] QoQ TTM Result on 29-Feb-2012 [#4]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

25-Apr-2012

Admission Sponsor

Sponsor

Financial Year

29-Feb-2012

Quarter

29-Feb-2012 [#4]

Profit Trend

QoQ- 10.34%

YoY- 39.72%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
TTM Result
Revenue	262,039	247,532	237,363	217,036	205,039	188,175	185,499	25.81%
YoY %	5.86%	4.28%	9.37%	5.85%	8.96%	1.44%	-	-
Horiz. %	141.26%	133.44%	127.96%	117.00%	110.53%	101.44%	100.00%	-
PBT	36,343	29,839	20,894	19,372	19,034	13,911	15,550	75.84%
YoY %	21.80%	42.81%	7.86%	1.78%	36.83%	-10.54%	-	-
Horiz. %	233.72%	191.89%	134.37%	124.58%	122.41%	89.46%	100.00%	-
Tax	-5,916	-3,341	-1,140	-1,931	-3,567	-1,921	-2,127	97.40%
YoY %	-77.07%	-193.07%	40.96%	45.86%	-85.68%	9.69%	-	-
Horiz. %	278.14%	157.08%	53.60%	90.79%	167.70%	90.31%	100.00%	-
NP	30,427	26,498	19,754	17,441	15,467	11,990	13,423	72.30%
YoY %	14.83%	34.14%	13.26%	12.76%	29.00%	-10.68%	-	-
Horiz. %	226.68%	197.41%	147.17%	129.93%	115.23%	89.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,528	25,648	19,081	17,066	15,467	11,990	13,423	68.90%
YoY %	15.13%	34.42%	11.81%	10.34%	29.00%	-10.68%	-	-
Horiz. %	219.98%	191.08%	142.15%	127.14%	115.23%	89.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.28%	11.20%	5.46%	9.97%	18.74%	13.81%	13.68%	-
YoY %	45.36%	105.13%	-45.24%	-46.80%	35.70%	0.95%	-	-
Horiz. %	119.01%	81.87%	39.91%	72.88%	136.99%	100.95%	100.00%	-
Total Cost	231,612	221,034	217,609	199,595	189,572	176,185	172,076	21.84%
YoY %	4.79%	1.57%	9.03%	5.29%	7.60%	2.39%	-	-
Horiz. %	134.60%	128.45%	126.46%	115.99%	110.17%	102.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	206,258	197,599	191,753	182,404	190,670	170,200	0	-
YoY %	4.38%	3.05%	5.13%	-4.34%	12.03%	0.00%	-	-
Horiz. %	121.19%	116.10%	112.66%	107.17%	112.03%	100.00%	-	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Dividend
Div	16,475	16,475	13,028	13,028	11,985	11,985	6,496	85.65%
YoY %	0.00%	26.46%	0.00%	8.70%	0.00%	84.50%	-	-
Horiz. %	253.62%	253.62%	200.55%	200.55%	184.50%	184.50%	100.00%	-
Div Payout %	55.79%	64.24%	68.28%	76.34%	77.49%	99.97%	48.40%	-
YoY %	-13.15%	-5.92%	-10.56%	-1.48%	-22.49%	106.55%	-	-
Horiz. %	115.27%	132.73%	141.07%	157.73%	160.10%	206.55%	100.00%	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Equity
Net Worth	206,258	197,599	191,753	182,404	190,670	170,200	0	-
YoY %	4.38%	3.05%	5.13%	-4.34%	12.03%	0.00%	-	-
Horiz. %	121.19%	116.10%	112.66%	107.17%	112.03%	100.00%	-	-
NOSH	303,321	304,000	299,615	294,200	307,533	283,666	298,437	1.08%
YoY %	-0.22%	1.46%	1.84%	-4.34%	8.41%	-4.95%	-	-
Horiz. %	101.64%	101.86%	100.39%	98.58%	103.05%	95.05%	100.00%	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Ratio Analysis
NP Margin	11.61%	10.70%	8.32%	8.04%	7.54%	6.37%	7.24%	-
YoY %	8.50%	28.61%	3.48%	6.63%	18.37%	-12.02%	-	-
Horiz. %	160.36%	147.79%	114.92%	111.05%	104.14%	87.98%	100.00%	-
ROE	14.32%	12.98%	9.95%	9.36%	8.11%	7.04%	0.00%	-
YoY %	10.32%	30.45%	6.30%	15.41%	15.20%	0.00%	-	-
Horiz. %	203.41%	184.38%	141.34%	132.95%	115.20%	100.00%	-	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Per Share
RPS	86.39	81.43	79.22	73.77	66.67	66.34	62.16	24.46%
YoY %	6.09%	2.79%	7.39%	10.65%	0.50%	6.72%	-	-
Horiz. %	138.98%	131.00%	127.45%	118.68%	107.26%	106.72%	100.00%	-
EPS	9.73	8.44	6.37	5.80	5.03	4.23	4.50	66.97%
YoY %	15.28%	32.50%	9.83%	15.31%	18.91%	-6.00%	-	-
Horiz. %	216.22%	187.56%	141.56%	128.89%	111.78%	94.00%	100.00%	-
DPS	5.43	5.42	4.35	4.43	3.90	4.23	2.18	83.44%
YoY %	0.18%	24.60%	-1.81%	13.59%	-7.80%	94.04%	-	-
Horiz. %	249.08%	248.62%	199.54%	203.21%	178.90%	194.04%	100.00%	-
NAPS	0.68	0.65	0.64	0.62	0.62	0.60	0.00	-
YoY %	4.62%	1.56%	3.23%	0.00%	3.33%	0.00%	-	-
Horiz. %	113.33%	108.33%	106.67%	103.33%	103.33%	100.00%	-	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Adjusted Per Share Value based on latest NOSH - 294,200
RPS	53.92	50.94	48.85	44.66	42.19	38.72	38.17	25.81%
YoY %	5.85%	4.28%	9.38%	5.85%	8.96%	1.44%	-	-
Horiz. %	141.26%	133.46%	127.98%	117.00%	110.53%	101.44%	100.00%	-
EPS	6.08	5.28	3.93	3.51	3.18	2.47	2.76	69.05%
YoY %	15.15%	34.35%	11.97%	10.38%	28.74%	-10.51%	-	-
Horiz. %	220.29%	191.30%	142.39%	127.17%	115.22%	89.49%	100.00%	-
DPS	3.39	3.39	2.68	2.68	2.47	2.47	1.34	85.35%
YoY %	0.00%	26.49%	0.00%	8.50%	0.00%	84.33%	-	-
Horiz. %	252.99%	252.99%	200.00%	200.00%	184.33%	184.33%	100.00%	-
NAPS	0.4244	0.4066	0.3946	0.3754	0.3924	0.3502	0.00	-
YoY %	4.38%	3.04%	5.11%	-4.33%	12.05%	0.00%	-	-
Horiz. %	121.19%	116.11%	112.68%	107.20%	112.05%	100.00%	-	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/12	30/08/12	31/05/12	29/02/12	30/11/11	29/08/11	31/05/11	-
Price	0.96	1.05	0.51	0.52	0.49	0.505	0.595	-
P/RPS	1.11	1.29	0.64	0.70	0.73	0.76	0.96	10.13%
YoY %	-13.95%	101.56%	-8.57%	-4.11%	-3.95%	-20.83%	-	-
Horiz. %	115.63%	134.38%	66.67%	72.92%	76.04%	79.17%	100.00%	-
P/EPS	9.86	12.45	8.01	8.96	9.74	11.95	13.23	-17.75%
YoY %	-20.80%	55.43%	-10.60%	-8.01%	-18.49%	-9.67%	-	-
Horiz. %	74.53%	94.10%	60.54%	67.72%	73.62%	90.33%	100.00%	-
EY	10.14	8.04	12.49	11.16	10.26	8.37	7.56	21.55%
YoY %	26.12%	-35.63%	11.92%	8.77%	22.58%	10.71%	-	-
Horiz. %	134.13%	106.35%	165.21%	147.62%	135.71%	110.71%	100.00%	-
DY	5.66	5.16	8.53	8.52	7.95	8.37	3.66	33.62%
YoY %	9.69%	-39.51%	0.12%	7.17%	-5.02%	128.69%	-	-
Horiz. %	154.64%	140.98%	233.06%	232.79%	217.21%	228.69%	100.00%	-
P/NAPS	1.41	1.62	0.80	0.84	0.79	0.84	0.00	-
YoY %	-12.96%	102.50%	-4.76%	6.33%	-5.95%	0.00%	-	-
Horiz. %	167.86%	192.86%	95.24%	100.00%	94.05%	100.00%	-	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Price Multiplier on Announcement Date
Date	30/01/13	31/10/12	24/07/12	25/04/12	17/01/12	25/10/11	26/07/11	-
Price	1.23	1.01	0.67	0.54	0.49	0.51	0.57	-
P/RPS	1.42	1.24	0.85	0.73	0.73	0.77	0.92	33.45%
YoY %	14.52%	45.88%	16.44%	0.00%	-5.19%	-16.30%	-	-
Horiz. %	154.35%	134.78%	92.39%	79.35%	79.35%	83.70%	100.00%	-
P/EPS	12.63	11.97	10.52	9.31	9.74	12.07	12.67	-0.21%
YoY %	5.51%	13.78%	13.00%	-4.41%	-19.30%	-4.74%	-	-
Horiz. %	99.68%	94.48%	83.03%	73.48%	76.87%	95.26%	100.00%	-
EY	7.91	8.35	9.51	10.74	10.26	8.29	7.89	0.16%
YoY %	-5.27%	-12.20%	-11.45%	4.68%	23.76%	5.07%	-	-
Horiz. %	100.25%	105.83%	120.53%	136.12%	130.04%	105.07%	100.00%	-
DY	4.42	5.37	6.49	8.20	7.95	8.28	3.82	10.18%
YoY %	-17.69%	-17.26%	-20.85%	3.14%	-3.99%	116.75%	-	-
Horiz. %	115.71%	140.58%	169.90%	214.66%	208.12%	216.75%	100.00%	-
P/NAPS	1.81	1.55	1.05	0.87	0.79	0.85	0.00	-
YoY %	16.77%	47.62%	20.69%	10.13%	-7.06%	0.00%	-	-
Horiz. %	212.94%	182.35%	123.53%	102.35%	92.94%	100.00%	-	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos