[PWROOT] QoQ TTM Result on 31-May-2011 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-May-2011 [#1]
Profit Trend
QoQ- 9.9%
YoY- 6.23%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 217,036 205,039 188,175 185,499 184,824 175,589 171,639 16.95%
PBT 19,372 19,034 13,911 15,550 14,821 11,164 13,485 27.34%
Tax -1,931 -3,567 -1,921 -2,127 -2,607 -2,270 -2,517 -16.20%
NP 17,441 15,467 11,990 13,423 12,214 8,894 10,968 36.27%
-
NP to SH 17,066 15,467 11,990 13,423 12,214 8,894 10,968 34.31%
-
Tax Rate 9.97% 18.74% 13.81% 13.68% 17.59% 20.33% 18.67% -
Total Cost 199,595 189,572 176,185 172,076 172,610 166,695 160,671 15.57%
-
Net Worth 182,404 190,670 170,200 0 189,375 184,599 199,299 -5.73%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 13,028 11,985 11,985 6,496 6,496 239 239 1341.15%
Div Payout % 76.34% 77.49% 99.97% 48.40% 53.19% 2.70% 2.19% -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 182,404 190,670 170,200 0 189,375 184,599 199,299 -5.73%
NOSH 294,200 307,533 283,666 298,437 315,624 283,999 306,615 -2.72%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 8.04% 7.54% 6.37% 7.24% 6.61% 5.07% 6.39% -
ROE 9.36% 8.11% 7.04% 0.00% 6.45% 4.82% 5.50% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 73.77 66.67 66.34 62.16 58.56 61.83 55.98 20.21%
EPS 5.80 5.03 4.23 4.50 3.87 3.13 3.58 37.98%
DPS 4.43 3.90 4.23 2.18 2.06 0.08 0.08 1356.36%
NAPS 0.62 0.62 0.60 0.00 0.60 0.65 0.65 -3.10%
Adjusted Per Share Value based on latest NOSH - 298,437
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 44.66 42.19 38.72 38.17 38.03 36.13 35.32 16.94%
EPS 3.51 3.18 2.47 2.76 2.51 1.83 2.26 34.14%
DPS 2.68 2.47 2.47 1.34 1.34 0.05 0.05 1325.05%
NAPS 0.3754 0.3924 0.3502 0.00 0.3897 0.3799 0.4101 -5.72%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.52 0.49 0.505 0.595 0.56 0.63 0.60 -
P/RPS 0.70 0.73 0.76 0.96 0.96 1.02 1.07 -24.65%
P/EPS 8.96 9.74 11.95 13.23 14.47 20.12 16.77 -34.18%
EY 11.16 10.26 8.37 7.56 6.91 4.97 5.96 51.97%
DY 8.52 7.95 8.37 3.66 3.68 0.13 0.13 1529.68%
P/NAPS 0.84 0.79 0.84 0.00 0.93 0.97 0.92 -5.88%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 25/04/12 17/01/12 25/10/11 26/07/11 26/04/11 25/01/11 26/10/10 -
Price 0.54 0.49 0.51 0.57 0.55 0.65 0.70 -
P/RPS 0.73 0.73 0.77 0.92 0.94 1.05 1.25 -30.15%
P/EPS 9.31 9.74 12.07 12.67 14.21 20.76 19.57 -39.08%
EY 10.74 10.26 8.29 7.89 7.04 4.82 5.11 64.15%
DY 8.20 7.95 8.28 3.82 3.74 0.13 0.11 1675.91%
P/NAPS 0.87 0.79 0.85 0.00 0.92 1.00 1.08 -13.43%

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