[PWROOT] YoY Annualized Quarter Result on 30-Nov-2010 [#3]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
30-Nov-2010 [#3]
Profit Trend
QoQ- -24.48%
YoY- -11.65%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 313,002 271,240 211,236 184,282 154,306 149,913 181,364 9.51%
PBT 51,909 41,805 19,177 13,560 15,984 15,356 50,321 0.51%
Tax -13,352 -7,236 -3,549 -642 -1,352 -3,816 -11,793 2.08%
NP 38,557 34,569 15,628 12,917 14,632 11,540 38,528 0.01%
-
NP to SH 37,578 33,870 15,628 12,917 14,621 11,540 38,528 -0.41%
-
Tax Rate 25.72% 17.31% 18.51% 4.73% 8.46% 24.85% 23.44% -
Total Cost 274,445 236,670 195,608 171,365 139,674 138,373 142,836 11.48%
-
Net Worth 221,874 203,224 185,085 196,787 189,682 191,006 180,600 3.48%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div 15,990 11,954 7,960 - - 3,979 - -
Div Payout % 42.55% 35.29% 50.94% - - 34.48% - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 221,874 203,224 185,085 196,787 189,682 191,006 180,600 3.48%
NOSH 299,829 298,858 298,524 302,749 296,378 298,448 277,846 1.27%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 12.32% 12.74% 7.40% 7.01% 9.48% 7.70% 21.24% -
ROE 16.94% 16.67% 8.44% 6.56% 7.71% 6.04% 21.33% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 104.39 90.76 70.76 60.87 52.06 50.23 65.27 8.13%
EPS 12.53 11.33 5.20 4.27 4.93 3.87 13.87 -1.67%
DPS 5.33 4.00 2.67 0.00 0.00 1.33 0.00 -
NAPS 0.74 0.68 0.62 0.65 0.64 0.64 0.65 2.18%
Adjusted Per Share Value based on latest NOSH - 283,999
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 64.41 55.82 43.47 37.92 31.75 30.85 37.32 9.51%
EPS 7.73 6.97 3.22 2.66 3.01 2.37 7.93 -0.42%
DPS 3.29 2.46 1.64 0.00 0.00 0.82 0.00 -
NAPS 0.4566 0.4182 0.3809 0.405 0.3903 0.3931 0.3716 3.48%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 1.83 0.96 0.49 0.63 0.53 0.28 1.00 -
P/RPS 1.75 1.06 0.69 1.03 1.02 0.56 1.53 2.26%
P/EPS 14.60 8.47 9.36 14.77 10.74 7.24 7.21 12.46%
EY 6.85 11.81 10.68 6.77 9.31 13.81 13.87 -11.08%
DY 2.91 4.17 5.44 0.00 0.00 4.76 0.00 -
P/NAPS 2.47 1.41 0.79 0.97 0.83 0.44 1.54 8.18%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/01/14 30/01/13 17/01/12 25/01/11 26/01/10 21/01/09 29/01/08 -
Price 2.15 1.23 0.49 0.65 0.57 0.26 0.96 -
P/RPS 2.06 1.36 0.69 1.07 1.09 0.52 1.47 5.77%
P/EPS 17.15 10.85 9.36 15.23 11.55 6.72 6.92 16.31%
EY 5.83 9.21 10.68 6.56 8.65 14.87 14.44 -14.01%
DY 2.48 3.25 5.44 0.00 0.00 5.13 0.00 -
P/NAPS 2.91 1.81 0.79 1.00 0.89 0.41 1.48 11.91%

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