[PWROOT] YoY TTM Result on 31-May-2009 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-May-2009 [#1]
Profit Trend
QoQ- 9.5%
YoY- -67.71%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 237,363 185,499 169,691 140,413 166,356 44,461 39.74%
PBT 20,894 15,550 15,995 9,953 40,032 9,572 16.87%
Tax -1,140 -2,127 -3,359 731 -6,949 -2,216 -12.43%
NP 19,754 13,423 12,636 10,684 33,083 7,356 21.81%
-
NP to SH 19,081 13,423 12,636 10,684 33,083 7,356 20.97%
-
Tax Rate 5.46% 13.68% 21.00% -7.34% 17.36% 23.15% -
Total Cost 217,609 172,076 157,055 129,729 133,273 37,105 42.39%
-
Net Worth 191,753 0 197,859 195,928 198,152 137,628 6.85%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 13,028 6,496 115 8,410 11,896 - -
Div Payout % 68.28% 48.40% 0.91% 78.73% 35.96% - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 191,753 0 197,859 195,928 198,152 137,628 6.85%
NOSH 299,615 298,437 304,400 301,428 295,749 237,290 4.76%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 8.32% 7.24% 7.45% 7.61% 19.89% 16.54% -
ROE 9.95% 0.00% 6.39% 5.45% 16.70% 5.34% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 79.22 62.16 55.75 46.58 56.25 18.74 33.37%
EPS 6.37 4.50 4.15 3.54 11.19 3.10 15.47%
DPS 4.35 2.18 0.04 2.79 4.02 0.00 -
NAPS 0.64 0.00 0.65 0.65 0.67 0.58 1.98%
Adjusted Per Share Value based on latest NOSH - 301,428
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 48.85 38.17 34.92 28.89 34.23 9.15 39.74%
EPS 3.93 2.76 2.60 2.20 6.81 1.51 21.05%
DPS 2.68 1.34 0.02 1.73 2.45 0.00 -
NAPS 0.3946 0.00 0.4072 0.4032 0.4078 0.2832 6.85%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.51 0.595 0.58 0.33 0.76 1.58 -
P/RPS 0.64 0.96 1.04 0.71 1.35 8.43 -40.25%
P/EPS 8.01 13.23 13.97 9.31 6.79 50.97 -30.90%
EY 12.49 7.56 7.16 10.74 14.72 1.96 44.77%
DY 8.53 3.66 0.07 8.46 5.29 0.00 -
P/NAPS 0.80 0.00 0.89 0.51 1.13 2.72 -21.68%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 24/07/12 26/07/11 27/07/10 28/07/09 23/07/08 - -
Price 0.67 0.57 0.55 0.54 0.64 0.00 -
P/RPS 0.85 0.92 0.99 1.16 1.14 0.00 -
P/EPS 10.52 12.67 13.25 15.24 5.72 0.00 -
EY 9.51 7.89 7.55 6.56 17.48 0.00 -
DY 6.49 3.82 0.07 5.17 6.28 0.00 -
P/NAPS 1.05 0.00 0.85 0.83 0.96 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