[PWROOT] YoY Annual (Unaudited) Result on 28-Feb-2010 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
YoY- 3.85%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annual (Unaudited) Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 279,355 217,036 184,824 153,092 138,146 180,498 0 -
PBT 41,963 19,372 14,821 13,302 9,367 48,617 0 -
Tax -6,685 -3,151 -2,607 -3,167 392 -8,717 0 -
NP 35,278 16,221 12,214 10,135 9,759 39,900 0 -
-
NP to SH 34,383 15,846 12,214 10,135 9,759 39,900 0 -
-
Tax Rate 15.93% 16.27% 17.59% 23.81% -4.18% 17.93% - -
Total Cost 244,077 200,815 172,610 142,957 128,387 140,598 0 -
-
Net Worth 203,308 184,354 178,726 190,776 191,922 190,950 0 -
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div 20,928 13,380 23,830 11,923 8,857 17,100 - -
Div Payout % 60.87% 84.44% 195.11% 117.65% 90.77% 42.86% - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 203,308 184,354 178,726 190,776 191,922 190,950 0 -
NOSH 298,982 297,345 297,878 298,088 295,264 285,000 0 -
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 12.63% 7.47% 6.61% 6.62% 7.06% 22.11% 0.00% -
ROE 16.91% 8.60% 6.83% 5.31% 5.08% 20.90% 0.00% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 93.44 72.99 62.05 51.36 46.79 63.33 0.00 -
EPS 11.50 5.30 4.10 3.40 3.30 14.00 0.00 -
DPS 7.00 4.50 8.00 4.00 3.00 6.00 0.00 -
NAPS 0.68 0.62 0.60 0.64 0.65 0.67 0.22 20.67%
Adjusted Per Share Value based on latest NOSH - 279,666
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 57.49 44.66 38.03 31.50 28.43 37.14 0.00 -
EPS 7.08 3.26 2.51 2.09 2.01 8.21 0.00 -
DPS 4.31 2.75 4.90 2.45 1.82 3.52 0.00 -
NAPS 0.4184 0.3794 0.3678 0.3926 0.3949 0.3929 0.22 11.29%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 - -
Price 1.47 0.52 0.56 0.51 0.25 0.94 0.00 -
P/RPS 1.57 0.71 0.90 0.99 0.53 1.48 0.00 -
P/EPS 12.78 9.76 13.66 15.00 7.56 6.71 0.00 -
EY 7.82 10.25 7.32 6.67 13.22 14.89 0.00 -
DY 4.76 8.65 14.29 7.84 12.00 6.38 0.00 -
P/NAPS 2.16 0.84 0.93 0.80 0.38 1.40 0.00 -
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 29/04/13 25/04/12 26/04/11 27/04/10 29/04/09 29/04/08 - -
Price 1.57 0.54 0.55 0.60 0.32 0.81 0.00 -
P/RPS 1.68 0.74 0.89 1.17 0.68 1.28 0.00 -
P/EPS 13.65 10.13 13.41 17.65 9.68 5.79 0.00 -
EY 7.32 9.87 7.46 5.67 10.33 17.28 0.00 -
DY 4.46 8.33 14.55 6.67 9.38 7.41 0.00 -
P/NAPS 2.31 0.87 0.92 0.94 0.49 1.21 0.00 -

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
Post a Comment