[PWROOT] QoQ TTM Result on 31-Aug-2009 [#2]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

27-Oct-2009

Admission Sponsor

Sponsor

Financial Year

28-Feb-2010

Quarter

31-Aug-2009 [#2]

Profit Trend

QoQ- 20.63%

YoY- -50.2%

Quarter Report

2010 - 2 Qtr (Bursa).pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
TTM Result
Revenue	169,691	153,107	141,441	143,504	140,413	138,144	156,385	5.60%
YoY %	10.83%	8.25%	-1.44%	2.20%	1.64%	-11.66%	-	-
Horiz. %	108.51%	97.90%	90.44%	91.76%	89.79%	88.34%	100.00%	-
PBT	15,995	12,982	9,838	11,535	9,953	9,365	21,749	-18.53%
YoY %	23.21%	31.96%	-14.71%	15.89%	6.28%	-56.94%	-	-
Horiz. %	73.54%	59.69%	45.23%	53.04%	45.76%	43.06%	100.00%	-
Tax	-3,359	-2,802	2,240	1,353	731	392	-2,734	14.72%
YoY %	-19.88%	-225.09%	65.56%	85.09%	86.48%	114.34%	-	-
Horiz. %	122.86%	102.49%	-81.93%	-49.49%	-26.74%	-14.34%	100.00%	-
NP	12,636	10,180	12,078	12,888	10,684	9,757	19,015	-23.86%
YoY %	24.13%	-15.71%	-6.28%	20.63%	9.50%	-48.69%	-	-
Horiz. %	66.45%	53.54%	63.52%	67.78%	56.19%	51.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,636	10,180	12,078	12,888	10,684	9,757	19,015	-23.86%
YoY %	24.13%	-15.71%	-6.28%	20.63%	9.50%	-48.69%	-	-
Horiz. %	66.45%	53.54%	63.52%	67.78%	56.19%	51.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.00%	21.58%	-22.77%	-11.73%	-7.34%	-4.19%	12.57%	-
YoY %	-2.69%	194.77%	-94.12%	-59.81%	-75.18%	-133.33%	-	-
Horiz. %	167.06%	171.68%	-181.15%	-93.32%	-58.39%	-33.33%	100.00%	-
Total Cost	157,055	142,927	129,363	130,616	129,729	128,387	137,370	9.34%
YoY %	9.88%	10.49%	-0.96%	0.68%	1.05%	-6.54%	-	-
Horiz. %	114.33%	104.05%	94.17%	95.08%	94.44%	93.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	197,859	178,986	186,298	193,426	195,928	179,919	197,907	-0.01%
YoY %	10.54%	-3.92%	-3.69%	-1.28%	8.90%	-9.09%	-	-
Horiz. %	99.98%	90.44%	94.13%	97.74%	99.00%	90.91%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Dividend
Div	115	115	5,595	5,595	8,410	8,410	14,771	-96.08%
YoY %	0.00%	-97.94%	0.00%	-33.47%	0.00%	-43.06%	-	-
Horiz. %	0.78%	0.78%	37.88%	37.88%	56.94%	56.94%	100.00%	-
Div Payout %	0.91%	1.13%	46.33%	43.42%	78.73%	86.20%	77.68%	-
YoY %	-19.47%	-97.56%	6.70%	-44.85%	-8.67%	10.97%	-	-
Horiz. %	1.17%	1.45%	59.64%	55.90%	101.35%	110.97%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Equity
Net Worth	197,859	178,986	186,298	193,426	195,928	179,919	197,907	-0.01%
YoY %	10.54%	-3.92%	-3.69%	-1.28%	8.90%	-9.09%	-	-
Horiz. %	99.98%	90.44%	94.13%	97.74%	99.00%	90.91%	100.00%	-
NOSH	304,400	279,666	291,090	297,578	301,428	276,800	309,230	-1.04%
YoY %	8.84%	-3.92%	-2.18%	-1.28%	8.90%	-10.49%	-	-
Horiz. %	98.44%	90.44%	94.13%	96.23%	97.48%	89.51%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Ratio Analysis
NP Margin	7.45%	6.65%	8.54%	8.98%	7.61%	7.06%	12.16%	-
YoY %	12.03%	-22.13%	-4.90%	18.00%	7.79%	-41.94%	-	-
Horiz. %	61.27%	54.69%	70.23%	73.85%	62.58%	58.06%	100.00%	-
ROE	6.39%	5.69%	6.48%	6.66%	5.45%	5.42%	9.61%	-
YoY %	12.30%	-12.19%	-2.70%	22.20%	0.55%	-43.60%	-	-
Horiz. %	66.49%	59.21%	67.43%	69.30%	56.71%	56.40%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Per Share
RPS	55.75	54.75	48.59	48.22	46.58	49.91	50.57	6.72%
YoY %	1.83%	12.68%	0.77%	3.52%	-6.67%	-1.31%	-	-
Horiz. %	110.24%	108.27%	96.08%	95.35%	92.11%	98.69%	100.00%	-
EPS	4.15	3.64	4.15	4.33	3.54	3.52	6.15	-23.08%
YoY %	14.01%	-12.29%	-4.16%	22.32%	0.57%	-42.76%	-	-
Horiz. %	67.48%	59.19%	67.48%	70.41%	57.56%	57.24%	100.00%	-
DPS	0.04	0.04	1.92	1.88	2.79	3.04	4.78	-95.89%
YoY %	0.00%	-97.92%	2.13%	-32.62%	-8.22%	-36.40%	-	-
Horiz. %	0.84%	0.84%	40.17%	39.33%	58.37%	63.60%	100.00%	-
NAPS	0.65	0.64	0.64	0.65	0.65	0.65	0.64	1.03%
YoY %	1.56%	0.00%	-1.54%	0.00%	0.00%	1.56%	-	-
Horiz. %	101.56%	100.00%	100.00%	101.56%	101.56%	101.56%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 297,578
RPS	34.92	31.51	29.11	29.53	28.89	28.43	32.18	5.60%
YoY %	10.82%	8.24%	-1.42%	2.22%	1.62%	-11.65%	-	-
Horiz. %	108.51%	97.92%	90.46%	91.77%	89.78%	88.35%	100.00%	-
EPS	2.60	2.09	2.49	2.65	2.20	2.01	3.91	-23.83%
YoY %	24.40%	-16.06%	-6.04%	20.45%	9.45%	-48.59%	-	-
Horiz. %	66.50%	53.45%	63.68%	67.77%	56.27%	51.41%	100.00%	-
DPS	0.02	0.02	1.15	1.15	1.73	1.73	3.04	-96.49%
YoY %	0.00%	-98.26%	0.00%	-33.53%	0.00%	-43.09%	-	-
Horiz. %	0.66%	0.66%	37.83%	37.83%	56.91%	56.91%	100.00%	-
NAPS	0.4072	0.3683	0.3834	0.398	0.4032	0.3702	0.4073	-0.01%
YoY %	10.56%	-3.94%	-3.67%	-1.29%	8.91%	-9.11%	-	-
Horiz. %	99.98%	90.42%	94.13%	97.72%	98.99%	90.89%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/10	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	-
Price	0.58	0.51	0.53	0.47	0.33	0.25	0.28	-
P/RPS	1.04	0.93	1.09	0.97	0.71	0.50	0.55	52.97%
YoY %	11.83%	-14.68%	12.37%	36.62%	42.00%	-9.09%	-	-
Horiz. %	189.09%	169.09%	198.18%	176.36%	129.09%	90.91%	100.00%	-
P/EPS	13.97	14.01	12.77	10.85	9.31	7.09	4.55	111.39%
YoY %	-0.29%	9.71%	17.70%	16.54%	31.31%	55.82%	-	-
Horiz. %	307.03%	307.91%	280.66%	238.46%	204.62%	155.82%	100.00%	-
EY	7.16	7.14	7.83	9.21	10.74	14.10	21.96	-52.66%
YoY %	0.28%	-8.81%	-14.98%	-14.25%	-23.83%	-35.79%	-	-
Horiz. %	32.60%	32.51%	35.66%	41.94%	48.91%	64.21%	100.00%	-
DY	0.07	0.08	3.63	4.00	8.46	12.15	17.06	-97.44%
YoY %	-12.50%	-97.80%	-9.25%	-52.72%	-30.37%	-28.78%	-	-
Horiz. %	0.41%	0.47%	21.28%	23.45%	49.59%	71.22%	100.00%	-
P/NAPS	0.89	0.80	0.83	0.72	0.51	0.38	0.44	60.00%
YoY %	11.25%	-3.61%	15.28%	41.18%	34.21%	-13.64%	-	-
Horiz. %	202.27%	181.82%	188.64%	163.64%	115.91%	86.36%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Price Multiplier on Announcement Date
Date	27/07/10	27/04/10	26/01/10	27/10/09	28/07/09	29/04/09	21/01/09	-
Price	0.55	0.60	0.57	0.58	0.54	0.32	0.26	-
P/RPS	0.99	1.10	1.17	1.20	1.16	0.64	0.51	55.67%
YoY %	-10.00%	-5.98%	-2.50%	3.45%	81.25%	25.49%	-	-
Horiz. %	194.12%	215.69%	229.41%	235.29%	227.45%	125.49%	100.00%	-
P/EPS	13.25	16.48	13.74	13.39	15.24	9.08	4.23	114.23%
YoY %	-19.60%	19.94%	2.61%	-12.14%	67.84%	114.66%	-	-
Horiz. %	313.24%	389.60%	324.82%	316.55%	360.28%	214.66%	100.00%	-
EY	7.55	6.07	7.28	7.47	6.56	11.02	23.65	-53.32%
YoY %	24.38%	-16.62%	-2.54%	13.87%	-40.47%	-53.40%	-	-
Horiz. %	31.92%	25.67%	30.78%	31.59%	27.74%	46.60%	100.00%	-
DY	0.07	0.07	3.37	3.24	5.17	9.50	18.37	-97.56%
YoY %	0.00%	-97.92%	4.01%	-37.33%	-45.58%	-48.29%	-	-
Horiz. %	0.38%	0.38%	18.35%	17.64%	28.14%	51.71%	100.00%	-
P/NAPS	0.85	0.94	0.89	0.89	0.83	0.49	0.41	62.66%
YoY %	-9.57%	5.62%	0.00%	7.23%	69.39%	19.51%	-	-
Horiz. %	207.32%	229.27%	217.07%	217.07%	202.44%	119.51%	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