[PWROOT] YoY Annualized Quarter 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- 83.98%
YoY- 67.54%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 266,682 205,690 198,988 161,924 151,208 185,460 0 -
PBT 37,606 16,672 18,492 17,486 13,148 46,990 0 -
Tax -2,836 -16 -1,388 -1,958 -3,880 -10,968 0 -
NP 34,770 16,656 17,104 15,528 9,268 36,022 0 -
-
NP to SH 33,820 16,656 17,104 15,528 9,268 36,022 0 -
-
Tax Rate 7.54% 0.10% 7.51% 11.20% 29.51% 23.34% - -
Total Cost 231,912 189,034 181,884 146,396 141,940 149,438 0 -
-
Net Worth 196,276 183,199 191,682 194,099 210,074 163,980 0 -
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 18,117 12,213 353 11,944 - - - -
Div Payout % 53.57% 73.33% 2.07% 76.92% - - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 196,276 183,199 191,682 194,099 210,074 163,980 0 -
NOSH 301,964 305,333 294,896 298,615 308,933 268,820 0 -
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 13.04% 8.10% 8.60% 9.59% 6.13% 19.42% 0.00% -
ROE 17.23% 9.09% 8.92% 8.00% 4.41% 21.97% 0.00% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 88.32 67.37 67.48 54.22 48.95 68.99 0.00 -
EPS 11.20 5.60 5.80 5.20 3.00 13.40 0.00 -
DPS 6.00 4.00 0.12 4.00 0.00 0.00 0.00 -
NAPS 0.65 0.60 0.65 0.65 0.68 0.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 297,578
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 54.88 42.33 40.95 33.32 31.12 38.16 0.00 -
EPS 6.96 3.43 3.52 3.20 1.91 7.41 0.00 -
DPS 3.73 2.51 0.07 2.46 0.00 0.00 0.00 -
NAPS 0.4039 0.377 0.3945 0.3994 0.4323 0.3374 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 - -
Price 1.05 0.505 0.60 0.47 0.62 1.43 0.00 -
P/RPS 1.19 0.75 0.89 0.87 1.27 2.07 0.00 -
P/EPS 9.38 9.26 10.34 9.04 20.67 10.67 0.00 -
EY 10.67 10.80 9.67 11.06 4.84 9.37 0.00 -
DY 5.71 7.92 0.20 8.51 0.00 0.00 0.00 -
P/NAPS 1.62 0.84 0.92 0.72 0.91 2.34 0.00 -
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 31/10/12 25/10/11 26/10/10 27/10/09 21/10/08 30/10/07 - -
Price 1.01 0.51 0.70 0.58 0.30 1.18 0.00 -
P/RPS 1.14 0.76 1.04 1.07 0.61 1.71 0.00 -
P/EPS 9.02 9.35 12.07 11.15 10.00 8.81 0.00 -
EY 11.09 10.70 8.29 8.97 10.00 11.36 0.00 -
DY 5.94 7.84 0.17 6.90 0.00 0.00 0.00 -
P/NAPS 1.55 0.85 1.08 0.89 0.44 1.93 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