[PWROOT] QoQ Annualized Quarter Result on 30-Nov-2011 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
17-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
30-Nov-2011 [#3]
Profit Trend
QoQ- -6.17%
YoY- 20.98%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 266,682 282,788 217,036 211,236 205,690 201,480 184,824 27.54%
PBT 37,606 29,932 19,372 19,177 16,672 23,844 14,821 85.50%
Tax -2,836 2,420 -3,151 -3,549 -16 -744 -2,607 5.74%
NP 34,770 32,352 16,221 15,628 16,656 23,100 12,214 100.22%
-
NP to SH 33,820 31,160 15,846 15,628 16,656 23,100 12,214 96.57%
-
Tax Rate 7.54% -8.08% 16.27% 18.51% 0.10% 3.12% 17.59% -
Total Cost 231,912 250,436 200,815 195,608 189,034 178,380 172,610 21.65%
-
Net Worth 196,276 191,753 184,354 185,085 183,199 0 178,726 6.41%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 18,117 - 13,380 7,960 12,213 - 23,830 -16.63%
Div Payout % 53.57% - 84.44% 50.94% 73.33% - 195.11% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 196,276 191,753 184,354 185,085 183,199 0 178,726 6.41%
NOSH 301,964 299,615 297,345 298,524 305,333 298,437 297,878 0.90%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 13.04% 11.44% 7.47% 7.40% 8.10% 11.47% 6.61% -
ROE 17.23% 16.25% 8.60% 8.44% 9.09% 0.00% 6.83% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 88.32 94.38 72.99 70.76 67.37 67.51 62.05 26.39%
EPS 11.20 10.40 5.30 5.20 5.60 7.60 4.10 94.82%
DPS 6.00 0.00 4.50 2.67 4.00 0.00 8.00 -17.37%
NAPS 0.65 0.64 0.62 0.62 0.60 0.00 0.60 5.45%
Adjusted Per Share Value based on latest NOSH - 307,533
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 54.88 58.19 44.66 43.47 42.33 41.46 38.03 27.55%
EPS 6.96 6.41 3.26 3.22 3.43 4.75 2.51 96.76%
DPS 3.73 0.00 2.75 1.64 2.51 0.00 4.90 -16.56%
NAPS 0.4039 0.3946 0.3794 0.3809 0.377 0.00 0.3678 6.41%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 1.05 0.51 0.52 0.49 0.505 0.595 0.56 -
P/RPS 1.19 0.54 0.71 0.69 0.75 0.88 0.90 20.36%
P/EPS 9.38 4.90 9.76 9.36 9.26 7.69 13.66 -22.07%
EY 10.67 20.39 10.25 10.68 10.80 13.01 7.32 28.41%
DY 5.71 0.00 8.65 5.44 7.92 0.00 14.29 -45.59%
P/NAPS 1.62 0.80 0.84 0.79 0.84 0.00 0.93 44.52%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 31/10/12 24/07/12 25/04/12 17/01/12 25/10/11 26/07/11 26/04/11 -
Price 1.01 0.67 0.54 0.49 0.51 0.57 0.55 -
P/RPS 1.14 0.71 0.74 0.69 0.76 0.84 0.89 17.85%
P/EPS 9.02 6.44 10.13 9.36 9.35 7.36 13.41 -23.13%
EY 11.09 15.52 9.87 10.68 10.70 13.58 7.46 30.09%
DY 5.94 0.00 8.33 5.44 7.84 0.00 14.55 -44.81%
P/NAPS 1.55 1.05 0.87 0.79 0.85 0.00 0.92 41.36%

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