[PWROOT] QoQ TTM Result on 30-Nov-2011 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
17-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
30-Nov-2011 [#3]
Profit Trend
QoQ- 29.0%
YoY- 73.9%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 247,532 237,363 217,036 205,039 188,175 185,499 184,824 21.39%
PBT 29,839 20,894 19,372 19,034 13,911 15,550 14,821 59.10%
Tax -3,341 -1,140 -1,931 -3,567 -1,921 -2,127 -2,607 17.89%
NP 26,498 19,754 17,441 15,467 11,990 13,423 12,214 67.19%
-
NP to SH 25,648 19,081 17,066 15,467 11,990 13,423 12,214 63.61%
-
Tax Rate 11.20% 5.46% 9.97% 18.74% 13.81% 13.68% 17.59% -
Total Cost 221,034 217,609 199,595 189,572 176,185 172,076 172,610 17.83%
-
Net Worth 197,599 191,753 182,404 190,670 170,200 0 189,375 2.86%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 16,475 13,028 13,028 11,985 11,985 6,496 6,496 85.45%
Div Payout % 64.24% 68.28% 76.34% 77.49% 99.97% 48.40% 53.19% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 197,599 191,753 182,404 190,670 170,200 0 189,375 2.86%
NOSH 304,000 299,615 294,200 307,533 283,666 298,437 315,624 -2.45%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 10.70% 8.32% 8.04% 7.54% 6.37% 7.24% 6.61% -
ROE 12.98% 9.95% 9.36% 8.11% 7.04% 0.00% 6.45% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 81.43 79.22 73.77 66.67 66.34 62.16 58.56 24.45%
EPS 8.44 6.37 5.80 5.03 4.23 4.50 3.87 67.77%
DPS 5.42 4.35 4.43 3.90 4.23 2.18 2.06 90.02%
NAPS 0.65 0.64 0.62 0.62 0.60 0.00 0.60 5.45%
Adjusted Per Share Value based on latest NOSH - 307,533
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 50.94 48.85 44.66 42.19 38.72 38.17 38.03 21.40%
EPS 5.28 3.93 3.51 3.18 2.47 2.76 2.51 63.80%
DPS 3.39 2.68 2.68 2.47 2.47 1.34 1.34 85.14%
NAPS 0.4066 0.3946 0.3754 0.3924 0.3502 0.00 0.3897 2.85%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 1.05 0.51 0.52 0.49 0.505 0.595 0.56 -
P/RPS 1.29 0.64 0.70 0.73 0.76 0.96 0.96 21.66%
P/EPS 12.45 8.01 8.96 9.74 11.95 13.23 14.47 -9.49%
EY 8.04 12.49 11.16 10.26 8.37 7.56 6.91 10.57%
DY 5.16 8.53 8.52 7.95 8.37 3.66 3.68 25.14%
P/NAPS 1.62 0.80 0.84 0.79 0.84 0.00 0.93 44.52%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 31/10/12 24/07/12 25/04/12 17/01/12 25/10/11 26/07/11 26/04/11 -
Price 1.01 0.67 0.54 0.49 0.51 0.57 0.55 -
P/RPS 1.24 0.85 0.73 0.73 0.77 0.92 0.94 20.17%
P/EPS 11.97 10.52 9.31 9.74 12.07 12.67 14.21 -10.76%
EY 8.35 9.51 10.74 10.26 8.29 7.89 7.04 11.99%
DY 5.37 6.49 8.20 7.95 8.28 3.82 3.74 27.13%
P/NAPS 1.55 1.05 0.87 0.79 0.85 0.00 0.92 41.36%

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