[PWROOT] YoY Annualized Quarter 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- -6.17%
YoY- 20.98%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 0 313,002 271,240 211,236 184,282 154,306 149,913 -
PBT 0 51,909 41,805 19,177 13,560 15,984 15,356 -
Tax 0 -13,352 -7,236 -3,549 -642 -1,352 -3,816 -
NP 0 38,557 34,569 15,628 12,917 14,632 11,540 -
-
NP to SH 0 37,578 33,870 15,628 12,917 14,621 11,540 -
-
Tax Rate - 25.72% 17.31% 18.51% 4.73% 8.46% 24.85% -
Total Cost 0 274,445 236,670 195,608 171,365 139,674 138,373 -
-
Net Worth 0 221,874 203,224 185,085 196,787 189,682 191,006 -
Dividend
31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - 15,990 11,954 7,960 - - 3,979 -
Div Payout % - 42.55% 35.29% 50.94% - - 34.48% -
Equity
31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 0 221,874 203,224 185,085 196,787 189,682 191,006 -
NOSH 299,829 299,829 298,858 298,524 302,749 296,378 298,448 0.09%
Ratio Analysis
31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 0.00% 12.32% 12.74% 7.40% 7.01% 9.48% 7.70% -
ROE 0.00% 16.94% 16.67% 8.44% 6.56% 7.71% 6.04% -
Per Share
31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 0.00 104.39 90.76 70.76 60.87 52.06 50.23 -
EPS 0.00 12.53 11.33 5.20 4.27 4.93 3.87 -
DPS 0.00 5.33 4.00 2.67 0.00 0.00 1.33 -
NAPS 0.00 0.74 0.68 0.62 0.65 0.64 0.64 -
Adjusted Per Share Value based on latest NOSH - 307,533
31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 0.00 64.41 55.82 43.47 37.92 31.75 30.85 -
EPS 0.00 7.73 6.97 3.22 2.66 3.01 2.37 -
DPS 0.00 3.29 2.46 1.64 0.00 0.00 0.82 -
NAPS 0.00 0.4566 0.4182 0.3809 0.405 0.3903 0.3931 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 31/12/13 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 1.98 1.83 0.96 0.49 0.63 0.53 0.28 -
P/RPS 0.00 1.75 1.06 0.69 1.03 1.02 0.56 -
P/EPS 0.00 14.60 8.47 9.36 14.77 10.74 7.24 -
EY 0.00 6.85 11.81 10.68 6.77 9.31 13.81 -
DY 0.00 2.91 4.17 5.44 0.00 0.00 4.76 -
P/NAPS 0.00 2.47 1.41 0.79 0.97 0.83 0.44 -
Price Multiplier on Announcement Date
31/12/13 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date - 29/01/14 30/01/13 17/01/12 25/01/11 26/01/10 21/01/09 -
Price 0.00 2.15 1.23 0.49 0.65 0.57 0.26 -
P/RPS 0.00 2.06 1.36 0.69 1.07 1.09 0.52 -
P/EPS 0.00 17.15 10.85 9.36 15.23 11.55 6.72 -
EY 0.00 5.83 9.21 10.68 6.56 8.65 14.87 -
DY 0.00 2.48 3.25 5.44 0.00 0.00 5.13 -
P/NAPS 0.00 2.91 1.81 0.79 1.00 0.89 0.41 -

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