[PWROOT] YoY TTM 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- -13.2%
YoY- -14.9%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 304,874 247,532 188,175 171,639 143,504 162,847 92,730 21.91%
PBT 49,929 29,839 13,911 13,485 11,535 31,051 23,495 13.37%
Tax -11,863 -3,341 -1,921 -2,517 1,353 -5,173 -5,484 13.70%
NP 38,066 26,498 11,990 10,968 12,888 25,878 18,011 13.27%
-
NP to SH 36,983 25,648 11,990 10,968 12,888 25,878 18,011 12.72%
-
Tax Rate 23.76% 11.20% 13.81% 18.67% -11.73% 16.66% 23.34% -
Total Cost 266,808 221,034 176,185 160,671 130,616 136,969 74,719 23.60%
-
Net Worth 224,601 197,599 170,200 199,299 193,426 195,499 180,543 3.70%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 23,952 16,475 11,985 239 5,595 14,771 - -
Div Payout % 64.77% 64.24% 99.97% 2.19% 43.42% 57.08% - -
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 224,601 197,599 170,200 199,299 193,426 195,499 180,543 3.70%
NOSH 299,468 304,000 283,666 306,615 297,578 287,499 295,972 0.19%
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 12.49% 10.70% 6.37% 6.39% 8.98% 15.89% 19.42% -
ROE 16.47% 12.98% 7.04% 5.50% 6.66% 13.24% 9.98% -
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 101.80 81.43 66.34 55.98 48.22 56.64 31.33 21.68%
EPS 12.35 8.44 4.23 3.58 4.33 9.00 6.09 12.49%
DPS 8.00 5.42 4.23 0.08 1.88 5.14 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 62.74 50.94 38.72 35.32 29.53 33.51 19.08 21.92%
EPS 7.61 5.28 2.47 2.26 2.65 5.33 3.71 12.70%
DPS 4.93 3.39 2.47 0.05 1.15 3.04 0.00 -
NAPS 0.4622 0.4066 0.3502 0.4101 0.398 0.4023 0.3715 3.70%
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 1.76 1.29 0.76 1.07 0.97 1.09 4.56 -14.65%
P/EPS 14.49 12.45 11.95 16.77 10.85 6.89 23.50 -7.73%
EY 6.90 8.04 8.37 5.96 9.21 14.52 4.26 8.36%
DY 4.47 5.16 8.37 0.13 4.00 8.29 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 - -
Price 1.90 1.01 0.51 0.70 0.58 0.30 0.00 -
P/RPS 1.87 1.24 0.77 1.25 1.20 0.53 0.00 -
P/EPS 15.39 11.97 12.07 19.57 13.39 3.33 0.00 -
EY 6.50 8.35 8.29 5.11 7.47 30.00 0.00 -
DY 4.21 5.37 8.28 0.11 3.24 17.13 0.00 -
P/NAPS 2.53 1.55 0.85 1.08 0.89 0.44 0.00 -

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