[PWROOT] YoY Cumulative 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- 13.28%
YoY- -11.65%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 234,752 203,430 158,427 138,212 115,730 112,435 136,023 9.51%
PBT 38,932 31,354 14,383 10,170 11,988 11,517 37,741 0.51%
Tax -10,014 -5,427 -2,662 -482 -1,014 -2,862 -8,845 2.08%
NP 28,918 25,927 11,721 9,688 10,974 8,655 28,896 0.01%
-
NP to SH 28,184 25,403 11,721 9,688 10,966 8,655 28,896 -0.41%
-
Tax Rate 25.72% 17.31% 18.51% 4.74% 8.46% 24.85% 23.44% -
Total Cost 205,834 177,503 146,706 128,524 104,756 103,780 107,127 11.48%
-
Net Worth 221,874 203,224 185,085 196,787 189,682 191,006 180,599 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 11,993 8,965 5,970 - - 2,984 - -
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 221,874 203,224 185,085 196,787 189,682 191,006 180,599 3.48%
NOSH 299,829 298,858 298,525 302,749 296,378 298,448 277,846 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 12.70% 12.50% 6.33% 4.92% 5.78% 4.53% 16.00% -
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 78.30 68.07 53.07 45.65 39.05 37.67 48.96 8.13%
EPS 9.40 8.50 3.90 3.20 3.70 2.90 10.40 -1.66%
DPS 4.00 3.00 2.00 0.00 0.00 1.00 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 48.31 41.86 32.60 28.44 23.82 23.14 27.99 9.51%
EPS 5.80 5.23 2.41 1.99 2.26 1.78 5.95 -0.42%
DPS 2.47 1.85 1.23 0.00 0.00 0.61 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 2.34 1.41 0.92 1.38 1.36 0.74 2.04 2.31%
P/EPS 19.47 11.29 12.48 19.69 14.32 9.66 9.62 12.45%
EY 5.14 8.85 8.01 5.08 6.98 10.36 10.40 -11.07%
DY 2.19 3.13 4.08 0.00 0.00 3.57 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 2.75 1.81 0.92 1.42 1.46 0.69 1.96 5.80%
P/EPS 22.87 14.47 12.48 20.31 15.41 8.97 9.23 16.31%
EY 4.37 6.91 8.01 4.92 6.49 11.15 10.83 -14.02%
DY 1.86 2.44 4.08 0.00 0.00 3.85 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