[PWROOT] QoQ TTM Result on 30-Nov-2010 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
30-Nov-2010 [#3]
Profit Trend
QoQ- -18.91%
YoY- -26.36%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 188,175 185,499 184,824 175,589 171,639 169,691 153,107 14.69%
PBT 13,911 15,550 14,821 11,164 13,485 15,995 12,982 4.70%
Tax -1,921 -2,127 -2,607 -2,270 -2,517 -3,359 -2,802 -22.19%
NP 11,990 13,423 12,214 8,894 10,968 12,636 10,180 11.49%
-
NP to SH 11,990 13,423 12,214 8,894 10,968 12,636 10,180 11.49%
-
Tax Rate 13.81% 13.68% 17.59% 20.33% 18.67% 21.00% 21.58% -
Total Cost 176,185 172,076 172,610 166,695 160,671 157,055 142,927 14.92%
-
Net Worth 170,200 0 189,375 184,599 199,299 197,859 178,986 -3.29%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 11,985 6,496 6,496 239 239 115 115 2095.92%
Div Payout % 99.97% 48.40% 53.19% 2.70% 2.19% 0.91% 1.13% -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 170,200 0 189,375 184,599 199,299 197,859 178,986 -3.29%
NOSH 283,666 298,437 315,624 283,999 306,615 304,400 279,666 0.94%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 6.37% 7.24% 6.61% 5.07% 6.39% 7.45% 6.65% -
ROE 7.04% 0.00% 6.45% 4.82% 5.50% 6.39% 5.69% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 66.34 62.16 58.56 61.83 55.98 55.75 54.75 13.61%
EPS 4.23 4.50 3.87 3.13 3.58 4.15 3.64 10.50%
DPS 4.23 2.18 2.06 0.08 0.08 0.04 0.04 2117.34%
NAPS 0.60 0.00 0.60 0.65 0.65 0.65 0.64 -4.20%
Adjusted Per Share Value based on latest NOSH - 283,999
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 38.72 38.17 38.03 36.13 35.32 34.92 31.51 14.68%
EPS 2.47 2.76 2.51 1.83 2.26 2.60 2.09 11.74%
DPS 2.47 1.34 1.34 0.05 0.05 0.02 0.02 2358.29%
NAPS 0.3502 0.00 0.3897 0.3799 0.4101 0.4072 0.3683 -3.29%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.505 0.595 0.56 0.63 0.60 0.58 0.51 -
P/RPS 0.76 0.96 0.96 1.02 1.07 1.04 0.93 -12.55%
P/EPS 11.95 13.23 14.47 20.12 16.77 13.97 14.01 -10.03%
EY 8.37 7.56 6.91 4.97 5.96 7.16 7.14 11.14%
DY 8.37 3.66 3.68 0.13 0.13 0.07 0.08 2101.63%
P/NAPS 0.84 0.00 0.93 0.97 0.92 0.89 0.80 3.29%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 25/10/11 26/07/11 26/04/11 25/01/11 26/10/10 27/07/10 27/04/10 -
Price 0.51 0.57 0.55 0.65 0.70 0.55 0.60 -
P/RPS 0.77 0.92 0.94 1.05 1.25 0.99 1.10 -21.11%
P/EPS 12.07 12.67 14.21 20.76 19.57 13.25 16.48 -18.70%
EY 8.29 7.89 7.04 4.82 5.11 7.55 6.07 23.02%
DY 8.28 3.82 3.74 0.13 0.11 0.07 0.07 2288.79%
P/NAPS 0.85 0.00 0.92 1.00 1.08 0.85 0.94 -6.47%

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