[PWROOT] QoQ TTM Result on 31-May-2010 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- 24.13%
YoY- 18.27%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 184,824 175,589 171,639 169,691 153,107 141,441 143,504 18.43%
PBT 14,821 11,164 13,485 15,995 12,982 9,838 11,535 18.24%
Tax -2,607 -2,270 -2,517 -3,359 -2,802 2,240 1,353 -
NP 12,214 8,894 10,968 12,636 10,180 12,078 12,888 -3.52%
-
NP to SH 12,214 8,894 10,968 12,636 10,180 12,078 12,888 -3.52%
-
Tax Rate 17.59% 20.33% 18.67% 21.00% 21.58% -22.77% -11.73% -
Total Cost 172,610 166,695 160,671 157,055 142,927 129,363 130,616 20.48%
-
Net Worth 189,375 184,599 199,299 197,859 178,986 186,298 193,426 -1.40%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 6,496 239 239 115 115 5,595 5,595 10.49%
Div Payout % 53.19% 2.70% 2.19% 0.91% 1.13% 46.33% 43.42% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 189,375 184,599 199,299 197,859 178,986 186,298 193,426 -1.40%
NOSH 315,624 283,999 306,615 304,400 279,666 291,090 297,578 4.01%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 6.61% 5.07% 6.39% 7.45% 6.65% 8.54% 8.98% -
ROE 6.45% 4.82% 5.50% 6.39% 5.69% 6.48% 6.66% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 58.56 61.83 55.98 55.75 54.75 48.59 48.22 13.86%
EPS 3.87 3.13 3.58 4.15 3.64 4.15 4.33 -7.23%
DPS 2.06 0.08 0.08 0.04 0.04 1.92 1.88 6.30%
NAPS 0.60 0.65 0.65 0.65 0.64 0.64 0.65 -5.21%
Adjusted Per Share Value based on latest NOSH - 304,400
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 38.03 36.13 35.32 34.92 31.51 29.11 29.53 18.42%
EPS 2.51 1.83 2.26 2.60 2.09 2.49 2.65 -3.56%
DPS 1.34 0.05 0.05 0.02 0.02 1.15 1.15 10.76%
NAPS 0.3897 0.3799 0.4101 0.4072 0.3683 0.3834 0.398 -1.39%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.56 0.63 0.60 0.58 0.51 0.53 0.47 -
P/RPS 0.96 1.02 1.07 1.04 0.93 1.09 0.97 -0.69%
P/EPS 14.47 20.12 16.77 13.97 14.01 12.77 10.85 21.22%
EY 6.91 4.97 5.96 7.16 7.14 7.83 9.21 -17.47%
DY 3.68 0.13 0.13 0.07 0.08 3.63 4.00 -5.42%
P/NAPS 0.93 0.97 0.92 0.89 0.80 0.83 0.72 18.65%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 26/04/11 25/01/11 26/10/10 27/07/10 27/04/10 26/01/10 27/10/09 -
Price 0.55 0.65 0.70 0.55 0.60 0.57 0.58 -
P/RPS 0.94 1.05 1.25 0.99 1.10 1.17 1.20 -15.06%
P/EPS 14.21 20.76 19.57 13.25 16.48 13.74 13.39 4.05%
EY 7.04 4.82 5.11 7.55 6.07 7.28 7.47 -3.88%
DY 3.74 0.13 0.11 0.07 0.07 3.37 3.24 10.06%
P/NAPS 0.92 1.00 1.08 0.85 0.94 0.89 0.89 2.24%

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