[PWROOT] QoQ TTM Result on 30-Nov-2008 [#3]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

21-Jan-2009

Admission Sponsor

Sponsor

Financial Year

28-Feb-2009

Quarter

30-Nov-2008 [#3]

Profit Trend

QoQ- -26.52%

YoY- -34.19%

Quarter Report

2009 - 3 Qtr (bursa).pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
TTM Result
Revenue	143,504	140,413	138,144	156,385	162,847	166,356	179,975	-13.97%
YoY %	2.20%	1.64%	-11.66%	-3.97%	-2.11%	-7.57%	-	-
Horiz. %	79.74%	78.02%	76.76%	86.89%	90.48%	92.43%	100.00%	-
PBT	11,535	9,953	9,365	21,749	31,051	40,032	47,973	-61.23%
YoY %	15.89%	6.28%	-56.94%	-29.96%	-22.43%	-16.55%	-	-
Horiz. %	24.04%	20.75%	19.52%	45.34%	64.73%	83.45%	100.00%	-
Tax	1,353	731	392	-2,734	-5,173	-6,949	-8,717	-
YoY %	85.09%	86.48%	114.34%	47.15%	25.56%	20.28%	-	-
Horiz. %	-15.52%	-8.39%	-4.50%	31.36%	59.34%	79.72%	100.00%	-
NP	12,888	10,684	9,757	19,015	25,878	33,083	39,256	-52.31%
YoY %	20.63%	9.50%	-48.69%	-26.52%	-21.78%	-15.72%	-	-
Horiz. %	32.83%	27.22%	24.85%	48.44%	65.92%	84.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,888	10,684	9,757	19,015	25,878	33,083	39,256	-52.31%
YoY %	20.63%	9.50%	-48.69%	-26.52%	-21.78%	-15.72%	-	-
Horiz. %	32.83%	27.22%	24.85%	48.44%	65.92%	84.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-11.73%	-7.34%	-4.19%	12.57%	16.66%	17.36%	18.17%	-
YoY %	-59.81%	-75.18%	-133.33%	-24.55%	-4.03%	-4.46%	-	-
Horiz. %	-64.56%	-40.40%	-23.06%	69.18%	91.69%	95.54%	100.00%	-
Total Cost	130,616	129,729	128,387	137,370	136,969	133,273	140,719	-4.83%
YoY %	0.68%	1.05%	-6.54%	0.29%	2.77%	-5.29%	-	-
Horiz. %	92.82%	92.19%	91.24%	97.62%	97.34%	94.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,426	195,928	179,919	197,907	195,499	198,152	196,287	-0.97%
YoY %	-1.28%	8.90%	-9.09%	1.23%	-1.34%	0.95%	-	-
Horiz. %	98.54%	99.82%	91.66%	100.83%	99.60%	100.95%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Dividend
Div	5,595	8,410	8,410	14,771	14,771	11,896	11,896	-39.43%
YoY %	-33.47%	0.00%	-43.06%	0.00%	24.17%	0.00%	-	-
Horiz. %	47.03%	70.70%	70.70%	124.17%	124.17%	100.00%	100.00%	-
Div Payout %	43.42%	78.73%	86.20%	77.68%	57.08%	35.96%	30.30%	-
YoY %	-44.85%	-8.67%	10.97%	36.09%	58.73%	18.68%	-	-
Horiz. %	143.30%	259.83%	284.49%	256.37%	188.38%	118.68%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Equity
Net Worth	193,426	195,928	179,919	197,907	195,499	198,152	196,287	-0.97%
YoY %	-1.28%	8.90%	-9.09%	1.23%	-1.34%	0.95%	-	-
Horiz. %	98.54%	99.82%	91.66%	100.83%	99.60%	100.95%	100.00%	-
NOSH	297,578	301,428	276,800	309,230	287,499	295,749	297,405	0.03%
YoY %	-1.28%	8.90%	-10.49%	7.56%	-2.79%	-0.56%	-	-
Horiz. %	100.06%	101.35%	93.07%	103.98%	96.67%	99.44%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Ratio Analysis
NP Margin	8.98%	7.61%	7.06%	12.16%	15.89%	19.89%	21.81%	-
YoY %	18.00%	7.79%	-41.94%	-23.47%	-20.11%	-8.80%	-	-
Horiz. %	41.17%	34.89%	32.37%	55.75%	72.86%	91.20%	100.00%	-
ROE	6.66%	5.45%	5.42%	9.61%	13.24%	16.70%	20.00%	-
YoY %	22.20%	0.55%	-43.60%	-27.42%	-20.72%	-16.50%	-	-
Horiz. %	33.30%	27.25%	27.10%	48.05%	66.20%	83.50%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Per Share
RPS	48.22	46.58	49.91	50.57	56.64	56.25	60.52	-14.01%
YoY %	3.52%	-6.67%	-1.31%	-10.72%	0.69%	-7.06%	-	-
Horiz. %	79.68%	76.97%	82.47%	83.56%	93.59%	92.94%	100.00%	-
EPS	4.33	3.54	3.52	6.15	9.00	11.19	13.20	-52.33%
YoY %	22.32%	0.57%	-42.76%	-31.67%	-19.57%	-15.23%	-	-
Horiz. %	32.80%	26.82%	26.67%	46.59%	68.18%	84.77%	100.00%	-
DPS	1.88	2.79	3.04	4.78	5.14	4.02	4.00	-39.46%
YoY %	-32.62%	-8.22%	-36.40%	-7.00%	27.86%	0.50%	-	-
Horiz. %	47.00%	69.75%	76.00%	119.50%	128.50%	100.50%	100.00%	-
NAPS	0.65	0.65	0.65	0.64	0.68	0.67	0.66	-1.00%
YoY %	0.00%	0.00%	1.56%	-5.88%	1.49%	1.52%	-	-
Horiz. %	98.48%	98.48%	98.48%	96.97%	103.03%	101.52%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Adjusted Per Share Value based on latest NOSH - 309,230
RPS	29.53	28.89	28.43	32.18	33.51	34.23	37.04	-13.98%
YoY %	2.22%	1.62%	-11.65%	-3.97%	-2.10%	-7.59%	-	-
Horiz. %	79.72%	78.00%	76.75%	86.88%	90.47%	92.41%	100.00%	-
EPS	2.65	2.20	2.01	3.91	5.33	6.81	8.08	-52.34%
YoY %	20.45%	9.45%	-48.59%	-26.64%	-21.73%	-15.72%	-	-
Horiz. %	32.80%	27.23%	24.88%	48.39%	65.97%	84.28%	100.00%	-
DPS	1.15	1.73	1.73	3.04	3.04	2.45	2.45	-39.51%
YoY %	-33.53%	0.00%	-43.09%	0.00%	24.08%	0.00%	-	-
Horiz. %	46.94%	70.61%	70.61%	124.08%	124.08%	100.00%	100.00%	-
NAPS	0.398	0.4032	0.3702	0.4073	0.4023	0.4078	0.4039	-0.97%
YoY %	-1.29%	8.91%	-9.11%	1.24%	-1.35%	0.97%	-	-
Horiz. %	98.54%	99.83%	91.66%	100.84%	99.60%	100.97%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/08/09	29/05/09	27/02/09	28/11/08	29/08/08	30/05/08	29/02/08	-
Price	0.47	0.33	0.25	0.28	0.62	0.76	0.94	-
P/RPS	0.97	0.71	0.50	0.55	1.09	1.35	1.55	-26.77%
YoY %	36.62%	42.00%	-9.09%	-49.54%	-19.26%	-12.90%	-	-
Horiz. %	62.58%	45.81%	32.26%	35.48%	70.32%	87.10%	100.00%	-
P/EPS	10.85	9.31	7.09	4.55	6.89	6.79	7.12	32.32%
YoY %	16.54%	31.31%	55.82%	-33.96%	1.47%	-4.63%	-	-
Horiz. %	152.39%	130.76%	99.58%	63.90%	96.77%	95.37%	100.00%	-
EY	9.21	10.74	14.10	21.96	14.52	14.72	14.04	-24.44%
YoY %	-14.25%	-23.83%	-35.79%	51.24%	-1.36%	4.84%	-	-
Horiz. %	65.60%	76.50%	100.43%	156.41%	103.42%	104.84%	100.00%	-
DY	4.00	8.46	12.15	17.06	8.29	5.29	4.26	-4.10%
YoY %	-52.72%	-30.37%	-28.78%	105.79%	56.71%	24.18%	-	-
Horiz. %	93.90%	198.59%	285.21%	400.47%	194.60%	124.18%	100.00%	-
P/NAPS	0.72	0.51	0.38	0.44	0.91	1.13	1.42	-36.33%
YoY %	41.18%	34.21%	-13.64%	-51.65%	-19.47%	-20.42%	-	-
Horiz. %	50.70%	35.92%	26.76%	30.99%	64.08%	79.58%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Price Multiplier on Announcement Date
Date	27/10/09	28/07/09	29/04/09	21/01/09	21/10/08	23/07/08	29/04/08	-
Price	0.58	0.54	0.32	0.26	0.30	0.64	0.81	-
P/RPS	1.20	1.16	0.64	0.51	0.53	1.14	1.34	-7.07%
YoY %	3.45%	81.25%	25.49%	-3.77%	-53.51%	-14.93%	-	-
Horiz. %	89.55%	86.57%	47.76%	38.06%	39.55%	85.07%	100.00%	-
P/EPS	13.39	15.24	9.08	4.23	3.33	5.72	6.14	67.92%
YoY %	-12.14%	67.84%	114.66%	27.03%	-41.78%	-6.84%	-	-
Horiz. %	218.08%	248.21%	147.88%	68.89%	54.23%	93.16%	100.00%	-
EY	7.47	6.56	11.02	23.65	30.00	17.48	16.30	-40.47%
YoY %	13.87%	-40.47%	-53.40%	-21.17%	71.62%	7.24%	-	-
Horiz. %	45.83%	40.25%	67.61%	145.09%	184.05%	107.24%	100.00%	-
DY	3.24	5.17	9.50	18.37	17.13	6.28	4.94	-24.45%
YoY %	-37.33%	-45.58%	-48.29%	7.24%	172.77%	27.13%	-	-
Horiz. %	65.59%	104.66%	192.31%	371.86%	346.76%	127.13%	100.00%	-
P/NAPS	0.89	0.83	0.49	0.41	0.44	0.96	1.23	-19.35%
YoY %	7.23%	69.39%	19.51%	-6.82%	-54.17%	-21.95%	-	-
Horiz. %	72.36%	67.48%	39.84%	33.33%	35.77%	78.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos