[PWROOT] YoY Annualized Quarter Result on 31-Aug-2010 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-Aug-2010 [#2]
Profit Trend
QoQ- -6.35%
YoY- 10.15%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 317,720 266,682 205,690 198,988 161,924 151,208 185,460 9.37%
PBT 53,542 37,606 16,672 18,492 17,486 13,148 46,990 2.19%
Tax -13,192 -2,836 -16 -1,388 -1,958 -3,880 -10,968 3.12%
NP 40,350 34,770 16,656 17,104 15,528 9,268 36,022 1.90%
-
NP to SH 39,022 33,820 16,656 17,104 15,528 9,268 36,022 1.34%
-
Tax Rate 24.64% 7.54% 0.10% 7.51% 11.20% 29.51% 23.34% -
Total Cost 277,370 231,912 189,034 181,884 146,396 141,940 149,438 10.84%
-
Net Worth 225,126 196,276 183,199 191,682 194,099 210,074 163,980 5.41%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 24,013 18,117 12,213 353 11,944 - - -
Div Payout % 61.54% 53.57% 73.33% 2.07% 76.92% - - -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 225,126 196,276 183,199 191,682 194,099 210,074 163,980 5.41%
NOSH 300,169 301,964 305,333 294,896 298,615 308,933 268,820 1.85%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 12.70% 13.04% 8.10% 8.60% 9.59% 6.13% 19.42% -
ROE 17.33% 17.23% 9.09% 8.92% 8.00% 4.41% 21.97% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 105.85 88.32 67.37 67.48 54.22 48.95 68.99 7.38%
EPS 13.00 11.20 5.60 5.80 5.20 3.00 13.40 -0.50%
DPS 8.00 6.00 4.00 0.12 4.00 0.00 0.00 -
NAPS 0.75 0.65 0.60 0.65 0.65 0.68 0.61 3.50%
Adjusted Per Share Value based on latest NOSH - 306,615
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 65.38 54.88 42.33 40.95 33.32 31.12 38.16 9.37%
EPS 8.03 6.96 3.43 3.52 3.20 1.91 7.41 1.34%
DPS 4.94 3.73 2.51 0.07 2.46 0.00 0.00 -
NAPS 0.4633 0.4039 0.377 0.3945 0.3994 0.4323 0.3374 5.42%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 1.79 1.05 0.505 0.60 0.47 0.62 1.43 -
P/RPS 1.69 1.19 0.75 0.89 0.87 1.27 2.07 -3.32%
P/EPS 13.77 9.38 9.26 10.34 9.04 20.67 10.67 4.33%
EY 7.26 10.67 10.80 9.67 11.06 4.84 9.37 -4.15%
DY 4.47 5.71 7.92 0.20 8.51 0.00 0.00 -
P/NAPS 2.39 1.62 0.84 0.92 0.72 0.91 2.34 0.35%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 29/10/13 31/10/12 25/10/11 26/10/10 27/10/09 21/10/08 30/10/07 -
Price 1.90 1.01 0.51 0.70 0.58 0.30 1.18 -
P/RPS 1.80 1.14 0.76 1.04 1.07 0.61 1.71 0.85%
P/EPS 14.62 9.02 9.35 12.07 11.15 10.00 8.81 8.79%
EY 6.84 11.09 10.70 8.29 8.97 10.00 11.36 -8.10%
DY 4.21 5.94 7.84 0.17 6.90 0.00 0.00 -
P/NAPS 2.53 1.55 0.85 1.08 0.89 0.44 1.93 4.61%

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