[PWROOT] YoY TTM Result on 31-May-2011 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-May-2011 [#1]
Profit Trend
QoQ- 9.9%
YoY- 6.23%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 159,848 296,479 237,363 185,499 169,691 140,413 166,356 -0.66%
PBT 23,042 48,863 20,894 15,550 15,995 9,953 40,032 -8.79%
Tax -2,736 -11,193 -1,140 -2,127 -3,359 731 -6,949 -14.38%
NP 20,306 37,670 19,754 13,423 12,636 10,684 33,083 -7.80%
-
NP to SH 19,916 36,520 19,081 13,423 12,636 10,684 33,083 -8.10%
-
Tax Rate 11.87% 22.91% 5.46% 13.68% 21.00% -7.34% 17.36% -
Total Cost 139,542 258,809 217,609 172,076 157,055 129,729 133,273 0.76%
-
Net Worth 228,809 213,602 191,753 0 197,859 195,928 198,152 2.42%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 15,118 21,093 13,028 6,496 115 8,410 11,896 4.07%
Div Payout % 75.91% 57.76% 68.28% 48.40% 0.91% 78.73% 35.96% -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 228,809 213,602 191,753 0 197,859 195,928 198,152 2.42%
NOSH 301,064 300,848 299,615 298,437 304,400 301,428 295,749 0.29%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 12.70% 12.71% 8.32% 7.24% 7.45% 7.61% 19.89% -
ROE 8.70% 17.10% 9.95% 0.00% 6.39% 5.45% 16.70% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 53.09 98.55 79.22 62.16 55.75 46.58 56.25 -0.95%
EPS 6.62 12.14 6.37 4.50 4.15 3.54 11.19 -8.37%
DPS 5.00 7.00 4.35 2.18 0.04 2.79 4.02 3.70%
NAPS 0.76 0.71 0.64 0.00 0.65 0.65 0.67 2.12%
Adjusted Per Share Value based on latest NOSH - 298,437
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 32.89 61.01 48.85 38.17 34.92 28.89 34.23 -0.66%
EPS 4.10 7.52 3.93 2.76 2.60 2.20 6.81 -8.10%
DPS 3.11 4.34 2.68 1.34 0.02 1.73 2.45 4.05%
NAPS 0.4709 0.4396 0.3946 0.00 0.4072 0.4032 0.4078 2.42%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 2.19 1.92 0.51 0.595 0.58 0.33 0.76 -
P/RPS 4.12 1.95 0.64 0.96 1.04 0.71 1.35 20.42%
P/EPS 33.11 15.82 8.01 13.23 13.97 9.31 6.79 30.20%
EY 3.02 6.32 12.49 7.56 7.16 10.74 14.72 -23.19%
DY 2.28 3.65 8.53 3.66 0.07 8.46 5.29 -13.08%
P/NAPS 2.88 2.70 0.80 0.00 0.89 0.51 1.13 16.86%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date - 30/07/13 24/07/12 26/07/11 27/07/10 28/07/09 23/07/08 -
Price 0.00 2.07 0.67 0.57 0.55 0.54 0.64 -
P/RPS 0.00 2.10 0.85 0.92 0.99 1.16 1.14 -
P/EPS 0.00 17.05 10.52 12.67 13.25 15.24 5.72 -
EY 0.00 5.86 9.51 7.89 7.55 6.56 17.48 -
DY 0.00 3.38 6.49 3.82 0.07 5.17 6.28 -
P/NAPS 0.00 2.92 1.05 0.00 0.85 0.83 0.96 -

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