[PWROOT] QoQ TTM Result on 31-Aug-2010 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-Aug-2010 [#2]
Profit Trend
QoQ- -13.2%
YoY- -14.9%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 185,499 184,824 175,589 171,639 169,691 153,107 141,441 19.83%
PBT 15,550 14,821 11,164 13,485 15,995 12,982 9,838 35.72%
Tax -2,127 -2,607 -2,270 -2,517 -3,359 -2,802 2,240 -
NP 13,423 12,214 8,894 10,968 12,636 10,180 12,078 7.29%
-
NP to SH 13,423 12,214 8,894 10,968 12,636 10,180 12,078 7.29%
-
Tax Rate 13.68% 17.59% 20.33% 18.67% 21.00% 21.58% -22.77% -
Total Cost 172,076 172,610 166,695 160,671 157,055 142,927 129,363 20.97%
-
Net Worth 0 189,375 184,599 199,299 197,859 178,986 186,298 -
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div 6,496 6,496 239 239 115 115 5,595 10.47%
Div Payout % 48.40% 53.19% 2.70% 2.19% 0.91% 1.13% 46.33% -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 0 189,375 184,599 199,299 197,859 178,986 186,298 -
NOSH 298,437 315,624 283,999 306,615 304,400 279,666 291,090 1.67%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 7.24% 6.61% 5.07% 6.39% 7.45% 6.65% 8.54% -
ROE 0.00% 6.45% 4.82% 5.50% 6.39% 5.69% 6.48% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 62.16 58.56 61.83 55.98 55.75 54.75 48.59 17.86%
EPS 4.50 3.87 3.13 3.58 4.15 3.64 4.15 5.55%
DPS 2.18 2.06 0.08 0.08 0.04 0.04 1.92 8.84%
NAPS 0.00 0.60 0.65 0.65 0.65 0.64 0.64 -
Adjusted Per Share Value based on latest NOSH - 306,615
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 38.17 38.03 36.13 35.32 34.92 31.51 29.11 19.81%
EPS 2.76 2.51 1.83 2.26 2.60 2.09 2.49 7.11%
DPS 1.34 1.34 0.05 0.05 0.02 0.02 1.15 10.74%
NAPS 0.00 0.3897 0.3799 0.4101 0.4072 0.3683 0.3834 -
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.595 0.56 0.63 0.60 0.58 0.51 0.53 -
P/RPS 0.96 0.96 1.02 1.07 1.04 0.93 1.09 -8.12%
P/EPS 13.23 14.47 20.12 16.77 13.97 14.01 12.77 2.38%
EY 7.56 6.91 4.97 5.96 7.16 7.14 7.83 -2.31%
DY 3.66 3.68 0.13 0.13 0.07 0.08 3.63 0.55%
P/NAPS 0.00 0.93 0.97 0.92 0.89 0.80 0.83 -
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 26/07/11 26/04/11 25/01/11 26/10/10 27/07/10 27/04/10 26/01/10 -
Price 0.57 0.55 0.65 0.70 0.55 0.60 0.57 -
P/RPS 0.92 0.94 1.05 1.25 0.99 1.10 1.17 -14.81%
P/EPS 12.67 14.21 20.76 19.57 13.25 16.48 13.74 -5.26%
EY 7.89 7.04 4.82 5.11 7.55 6.07 7.28 5.51%
DY 3.82 3.74 0.13 0.11 0.07 0.07 3.37 8.72%
P/NAPS 0.00 0.92 1.00 1.08 0.85 0.94 0.89 -

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