[PWROOT] YoY TTM Result on 29-Feb-2012 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
QoQ- 10.34%
YoY- 39.72%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 147,992 147,992 279,355 217,036 184,824 153,107 138,144 1.36%
PBT 23,195 23,195 41,961 19,372 14,821 12,982 9,365 19.51%
Tax -3,743 -3,743 -6,685 -1,931 -2,607 -2,802 392 -
NP 19,452 19,452 35,276 17,441 12,214 10,180 9,757 14.52%
-
NP to SH 19,256 19,256 34,382 17,066 12,214 10,180 9,757 14.29%
-
Tax Rate 16.14% 16.14% 15.93% 9.97% 17.59% 21.58% -4.19% -
Total Cost 128,540 128,540 244,079 199,595 172,610 142,927 128,387 0.02%
-
Net Worth 220,731 220,731 203,546 182,404 189,375 178,986 179,919 4.10%
Dividend
31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 15,118 15,118 21,093 13,028 6,496 115 8,410 12.21%
Div Payout % 78.51% 78.51% 61.35% 76.34% 53.19% 1.13% 86.20% -
Equity
31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 220,731 220,731 203,546 182,404 189,375 178,986 179,919 4.10%
NOSH 302,371 302,371 299,333 294,200 315,624 279,666 276,800 1.75%
Ratio Analysis
31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 13.14% 13.14% 12.63% 8.04% 6.61% 6.65% 7.06% -
ROE 8.72% 8.72% 16.89% 9.36% 6.45% 5.69% 5.42% -
Per Share
31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 48.94 48.94 93.33 73.77 58.56 54.75 49.91 -0.38%
EPS 6.37 6.37 11.49 5.80 3.87 3.64 3.52 12.36%
DPS 5.00 5.00 7.00 4.43 2.06 0.04 3.04 10.27%
NAPS 0.73 0.73 0.68 0.62 0.60 0.64 0.65 2.30%
Adjusted Per Share Value based on latest NOSH - 294,200
31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 30.45 30.45 57.49 44.66 38.03 31.51 28.43 1.35%
EPS 3.96 3.96 7.08 3.51 2.51 2.09 2.01 14.25%
DPS 3.11 3.11 4.34 2.68 1.34 0.02 1.73 12.21%
NAPS 0.4542 0.4542 0.4189 0.3754 0.3897 0.3683 0.3702 4.10%
Price Multiplier on Financial Quarter End Date
31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 1.83 1.80 1.47 0.52 0.56 0.51 0.25 -
P/RPS 3.74 3.68 1.58 0.70 0.96 0.93 0.50 48.51%
P/EPS 28.74 28.26 12.80 8.96 14.47 14.01 7.09 31.66%
EY 3.48 3.54 7.81 11.16 6.91 7.14 14.10 -24.04%
DY 2.73 2.78 4.76 8.52 3.68 0.08 12.15 -25.43%
P/NAPS 2.51 2.47 2.16 0.84 0.93 0.80 0.38 44.92%
Price Multiplier on Announcement Date
31/03/14 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date - - 29/04/13 25/04/12 26/04/11 27/04/10 29/04/09 -
Price 0.00 0.00 1.57 0.54 0.55 0.60 0.32 -
P/RPS 0.00 0.00 1.68 0.73 0.94 1.10 0.64 -
P/EPS 0.00 0.00 13.67 9.31 14.21 16.48 9.08 -
EY 0.00 0.00 7.32 10.74 7.04 6.07 11.02 -
DY 0.00 0.00 4.46 8.20 3.74 0.07 9.50 -
P/NAPS 0.00 0.00 2.31 0.87 0.92 0.94 0.49 -

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