[PWROOT] QoQ TTM Result on 30-Nov-2009 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- -6.28%
YoY- -36.48%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 171,639 169,691 153,107 141,441 143,504 140,413 138,144 15.52%
PBT 13,485 15,995 12,982 9,838 11,535 9,953 9,365 27.43%
Tax -2,517 -3,359 -2,802 2,240 1,353 731 392 -
NP 10,968 12,636 10,180 12,078 12,888 10,684 9,757 8.08%
-
NP to SH 10,968 12,636 10,180 12,078 12,888 10,684 9,757 8.08%
-
Tax Rate 18.67% 21.00% 21.58% -22.77% -11.73% -7.34% -4.19% -
Total Cost 160,671 157,055 142,927 129,363 130,616 129,729 128,387 16.08%
-
Net Worth 199,299 197,859 178,986 186,298 193,426 195,928 179,919 7.03%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 239 115 115 5,595 5,595 8,410 8,410 -90.62%
Div Payout % 2.19% 0.91% 1.13% 46.33% 43.42% 78.73% 86.20% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 199,299 197,859 178,986 186,298 193,426 195,928 179,919 7.03%
NOSH 306,615 304,400 279,666 291,090 297,578 301,428 276,800 7.03%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 6.39% 7.45% 6.65% 8.54% 8.98% 7.61% 7.06% -
ROE 5.50% 6.39% 5.69% 6.48% 6.66% 5.45% 5.42% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 55.98 55.75 54.75 48.59 48.22 46.58 49.91 7.92%
EPS 3.58 4.15 3.64 4.15 4.33 3.54 3.52 1.13%
DPS 0.08 0.04 0.04 1.92 1.88 2.79 3.04 -91.09%
NAPS 0.65 0.65 0.64 0.64 0.65 0.65 0.65 0.00%
Adjusted Per Share Value based on latest NOSH - 291,090
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 35.32 34.92 31.51 29.11 29.53 28.89 28.43 15.52%
EPS 2.26 2.60 2.09 2.49 2.65 2.20 2.01 8.10%
DPS 0.05 0.02 0.02 1.15 1.15 1.73 1.73 -90.52%
NAPS 0.4101 0.4072 0.3683 0.3834 0.398 0.4032 0.3702 7.04%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.60 0.58 0.51 0.53 0.47 0.33 0.25 -
P/RPS 1.07 1.04 0.93 1.09 0.97 0.71 0.50 65.83%
P/EPS 16.77 13.97 14.01 12.77 10.85 9.31 7.09 77.24%
EY 5.96 7.16 7.14 7.83 9.21 10.74 14.10 -43.58%
DY 0.13 0.07 0.08 3.63 4.00 8.46 12.15 -95.10%
P/NAPS 0.92 0.89 0.80 0.83 0.72 0.51 0.38 80.01%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 26/10/10 27/07/10 27/04/10 26/01/10 27/10/09 28/07/09 29/04/09 -
Price 0.70 0.55 0.60 0.57 0.58 0.54 0.32 -
P/RPS 1.25 0.99 1.10 1.17 1.20 1.16 0.64 56.05%
P/EPS 19.57 13.25 16.48 13.74 13.39 15.24 9.08 66.62%
EY 5.11 7.55 6.07 7.28 7.47 6.56 11.02 -40.00%
DY 0.11 0.07 0.07 3.37 3.24 5.17 9.50 -94.84%
P/NAPS 1.08 0.85 0.94 0.89 0.89 0.83 0.49 69.11%

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