[PWROOT] YoY Cumulative Quarter Result on 28-Feb-2011 [#4]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

26-Apr-2011

Admission Sponsor

Sponsor

Financial Year

28-Feb-2011

Quarter

28-Feb-2011 [#4]

Profit Trend

QoQ- 26.07%

YoY- 20.51%

Quarter Report

2011 - 4Qtr (Bursa).pdf

Latest QR

Upcoming QR

PWROOT's Result

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Cumulative Result
Revenue	306,852	279,355	217,036	184,824	153,092	138,146	180,498	9.24%
YoY %	9.84%	28.71%	17.43%	20.73%	10.82%	-23.46%	-	-
Horiz. %	170.00%	154.77%	120.24%	102.40%	84.82%	76.54%	100.00%	-
PBT	49,966	41,963	19,372	14,821	13,302	9,367	48,617	0.45%
YoY %	19.07%	116.62%	30.71%	11.42%	42.01%	-80.73%	-	-
Horiz. %	102.77%	86.31%	39.85%	30.49%	27.36%	19.27%	100.00%	-
Tax	-10,339	-6,685	-3,151	-2,607	-3,167	392	-8,717	2.88%
YoY %	-54.66%	-112.15%	-20.87%	17.68%	-907.91%	104.50%	-	-
Horiz. %	118.61%	76.69%	36.15%	29.91%	36.33%	-4.50%	100.00%	-
NP	39,627	35,278	16,221	12,214	10,135	9,759	39,900	-0.11%
YoY %	12.33%	117.48%	32.81%	20.51%	3.85%	-75.54%	-	-
Horiz. %	99.32%	88.42%	40.65%	30.61%	25.40%	24.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,767	34,383	15,846	12,214	10,135	9,759	39,900	-0.47%
YoY %	12.75%	116.98%	29.74%	20.51%	3.85%	-75.54%	-	-
Horiz. %	97.16%	86.17%	39.71%	30.61%	25.40%	24.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.69%	15.93%	16.27%	17.59%	23.81%	-4.18%	17.93%	-
YoY %	29.88%	-2.09%	-7.50%	-26.12%	669.62%	-123.31%	-	-
Horiz. %	115.39%	88.85%	90.74%	98.10%	132.79%	-23.31%	100.00%	-
Total Cost	267,225	244,077	200,815	172,610	142,957	128,387	140,598	11.29%
YoY %	9.48%	21.54%	16.34%	20.74%	11.35%	-8.69%	-	-
Horiz. %	190.06%	173.60%	142.83%	122.77%	101.68%	91.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	219,379	203,308	184,354	178,726	190,776	191,922	190,950	2.33%
YoY %	7.90%	10.28%	3.15%	-6.32%	-0.60%	0.51%	-	-
Horiz. %	114.89%	106.47%	96.55%	93.60%	99.91%	100.51%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Dividend
Div	27,046	20,928	13,380	23,830	11,923	8,857	17,100	7.93%
YoY %	29.23%	56.41%	-43.85%	99.87%	34.62%	-48.20%	-	-
Horiz. %	158.16%	122.39%	78.25%	139.36%	69.73%	51.80%	100.00%	-
Div Payout %	69.77%	60.87%	84.44%	195.11%	117.65%	90.77%	42.86%	-
YoY %	14.62%	-27.91%	-56.72%	65.84%	29.61%	111.78%	-	-
Horiz. %	162.79%	142.02%	197.01%	455.23%	274.50%	211.78%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Equity
Net Worth	219,379	203,308	184,354	178,726	190,776	191,922	190,950	2.33%
YoY %	7.90%	10.28%	3.15%	-6.32%	-0.60%	0.51%	-	-
Horiz. %	114.89%	106.47%	96.55%	93.60%	99.91%	100.51%	100.00%	-
NOSH	300,519	298,982	297,345	297,878	298,088	295,264	285,000	0.88%
YoY %	0.51%	0.55%	-0.18%	-0.07%	0.96%	3.60%	-	-
Horiz. %	105.45%	104.91%	104.33%	104.52%	104.59%	103.60%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Ratio Analysis
NP Margin	12.91%	12.63%	7.47%	6.61%	6.62%	7.06%	22.11%	-
YoY %	2.22%	69.08%	13.01%	-0.15%	-6.23%	-68.07%	-	-
Horiz. %	58.39%	57.12%	33.79%	29.90%	29.94%	31.93%	100.00%	-
ROE	17.67%	16.91%	8.60%	6.83%	5.31%	5.08%	20.90%	-
YoY %	4.49%	96.63%	25.92%	28.63%	4.53%	-75.69%	-	-
Horiz. %	84.55%	80.91%	41.15%	32.68%	25.41%	24.31%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Per Share
RPS	102.11	93.44	72.99	62.05	51.36	46.79	63.33	8.28%
YoY %	9.28%	28.02%	17.63%	20.81%	9.77%	-26.12%	-	-
Horiz. %	161.23%	147.54%	115.25%	97.98%	81.10%	73.88%	100.00%	-
EPS	12.90	11.50	5.30	4.10	3.40	3.30	14.00	-1.35%
YoY %	12.17%	116.98%	29.27%	20.59%	3.03%	-76.43%	-	-
Horiz. %	92.14%	82.14%	37.86%	29.29%	24.29%	23.57%	100.00%	-
DPS	9.00	7.00	4.50	8.00	4.00	3.00	6.00	6.98%
YoY %	28.57%	55.56%	-43.75%	100.00%	33.33%	-50.00%	-	-
Horiz. %	150.00%	116.67%	75.00%	133.33%	66.67%	50.00%	100.00%	-
NAPS	0.73	0.68	0.62	0.60	0.64	0.65	0.67	1.43%
YoY %	7.35%	9.68%	3.33%	-6.25%	-1.54%	-2.99%	-	-
Horiz. %	108.96%	101.49%	92.54%	89.55%	95.52%	97.01%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Adjusted Per Share Value based on latest NOSH - 315,624
RPS	63.15	57.49	44.66	38.03	31.50	28.43	37.14	9.24%
YoY %	9.85%	28.73%	17.43%	20.73%	10.80%	-23.45%	-	-
Horiz. %	170.03%	154.79%	120.25%	102.40%	84.81%	76.55%	100.00%	-
EPS	7.98	7.08	3.26	2.51	2.09	2.01	8.21	-0.47%
YoY %	12.71%	117.18%	29.88%	20.10%	3.98%	-75.52%	-	-
Horiz. %	97.20%	86.24%	39.71%	30.57%	25.46%	24.48%	100.00%	-
DPS	5.57	4.31	2.75	4.90	2.45	1.82	3.52	7.94%
YoY %	29.23%	56.73%	-43.88%	100.00%	34.62%	-48.30%	-	-
Horiz. %	158.24%	122.44%	78.12%	139.20%	69.60%	51.70%	100.00%	-
NAPS	0.4514	0.4184	0.3794	0.3678	0.3926	0.3949	0.3929	2.33%
YoY %	7.89%	10.28%	3.15%	-6.32%	-0.58%	0.51%	-	-
Horiz. %	114.89%	106.49%	96.56%	93.61%	99.92%	100.51%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	27/02/09	29/02/08	-
Price	1.80	1.47	0.52	0.56	0.51	0.25	0.94	-
P/RPS	1.76	1.57	0.71	0.90	0.99	0.53	1.48	2.92%
YoY %	12.10%	121.13%	-21.11%	-9.09%	86.79%	-64.19%	-	-
Horiz. %	118.92%	106.08%	47.97%	60.81%	66.89%	35.81%	100.00%	-
P/EPS	13.95	12.78	9.76	13.66	15.00	7.56	6.71	12.96%
YoY %	9.15%	30.94%	-28.55%	-8.93%	98.41%	12.67%	-	-
Horiz. %	207.90%	190.46%	145.45%	203.58%	223.55%	112.67%	100.00%	-
EY	7.17	7.82	10.25	7.32	6.67	13.22	14.89	-11.46%
YoY %	-8.31%	-23.71%	40.03%	9.75%	-49.55%	-11.22%	-	-
Horiz. %	48.15%	52.52%	68.84%	49.16%	44.80%	88.78%	100.00%	-
DY	5.00	4.76	8.65	14.29	7.84	12.00	6.38	-3.97%
YoY %	5.04%	-44.97%	-39.47%	82.27%	-34.67%	88.09%	-	-
Horiz. %	78.37%	74.61%	135.58%	223.98%	122.88%	188.09%	100.00%	-
P/NAPS	2.47	2.16	0.84	0.93	0.80	0.38	1.40	9.91%
YoY %	14.35%	157.14%	-9.68%	16.25%	110.53%	-72.86%	-	-
Horiz. %	176.43%	154.29%	60.00%	66.43%	57.14%	27.14%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Price Multiplier on Announcement Date
Date	29/04/14	29/04/13	25/04/12	26/04/11	27/04/10	29/04/09	29/04/08	-
Price	1.85	1.57	0.54	0.55	0.60	0.32	0.81	-
P/RPS	1.81	1.68	0.74	0.89	1.17	0.68	1.28	5.94%
YoY %	7.74%	127.03%	-16.85%	-23.93%	72.06%	-46.88%	-	-
Horiz. %	141.41%	131.25%	57.81%	69.53%	91.41%	53.12%	100.00%	-
P/EPS	14.34	13.65	10.13	13.41	17.65	9.68	5.79	16.30%
YoY %	5.05%	34.75%	-24.46%	-24.02%	82.33%	67.18%	-	-
Horiz. %	247.67%	235.75%	174.96%	231.61%	304.84%	167.18%	100.00%	-
EY	6.97	7.32	9.87	7.46	5.67	10.33	17.28	-14.03%
YoY %	-4.78%	-25.84%	32.31%	31.57%	-45.11%	-40.22%	-	-
Horiz. %	40.34%	42.36%	57.12%	43.17%	32.81%	59.78%	100.00%	-
DY	4.86	4.46	8.33	14.55	6.67	9.38	7.41	-6.78%
YoY %	8.97%	-46.46%	-42.75%	118.14%	-28.89%	26.59%	-	-
Horiz. %	65.59%	60.19%	112.42%	196.36%	90.01%	126.59%	100.00%	-
P/NAPS	2.53	2.31	0.87	0.92	0.94	0.49	1.21	13.07%
YoY %	9.52%	165.52%	-5.43%	-2.13%	91.84%	-59.50%	-	-
Horiz. %	209.09%	190.91%	71.90%	76.03%	77.69%	40.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos