[PWROOT] YoY Cumulative Quarter Result on 31-Aug-2010 [#2]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
26-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-Aug-2010 [#2]
Profit Trend
QoQ- 87.3%
YoY- 10.15%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 158,860 133,341 102,845 99,494 80,962 75,604 92,730 9.37%
PBT 26,771 18,803 8,336 9,246 8,743 6,574 23,495 2.19%
Tax -6,596 -1,418 -8 -694 -979 -1,940 -5,484 3.12%
NP 20,175 17,385 8,328 8,552 7,764 4,634 18,011 1.90%
-
NP to SH 19,511 16,910 8,328 8,552 7,764 4,634 18,011 1.34%
-
Tax Rate 24.64% 7.54% 0.10% 7.51% 11.20% 29.51% 23.34% -
Total Cost 138,685 115,956 94,517 90,942 73,198 70,970 74,719 10.84%
-
Net Worth 225,126 196,276 183,199 191,682 194,099 210,074 163,980 5.41%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 12,006 9,058 6,106 176 5,972 - - -
Div Payout % 61.54% 53.57% 73.33% 2.07% 76.92% - - -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 225,126 196,276 183,199 191,682 194,099 210,074 163,980 5.41%
NOSH 300,169 301,964 305,333 294,896 298,615 308,933 268,820 1.85%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 12.70% 13.04% 8.10% 8.60% 9.59% 6.13% 19.42% -
ROE 8.67% 8.62% 4.55% 4.46% 4.00% 2.21% 10.98% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 52.92 44.16 33.68 33.74 27.11 24.47 34.50 7.38%
EPS 6.50 5.60 2.80 2.90 2.60 1.50 6.70 -0.50%
DPS 4.00 3.00 2.00 0.06 2.00 0.00 0.00 -
NAPS 0.75 0.65 0.60 0.65 0.65 0.68 0.61 3.50%
Adjusted Per Share Value based on latest NOSH - 306,615
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 32.69 27.44 21.16 20.47 16.66 15.56 19.08 9.37%
EPS 4.02 3.48 1.71 1.76 1.60 0.95 3.71 1.34%
DPS 2.47 1.86 1.26 0.04 1.23 0.00 0.00 -
NAPS 0.4633 0.4039 0.377 0.3945 0.3994 0.4323 0.3374 5.42%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 1.79 1.05 0.505 0.60 0.47 0.62 1.43 -
P/RPS 3.38 2.38 1.50 1.78 1.73 2.53 4.15 -3.35%
P/EPS 27.54 18.75 18.52 20.69 18.08 41.33 21.34 4.33%
EY 3.63 5.33 5.40 4.83 5.53 2.42 4.69 -4.17%
DY 2.23 2.86 3.96 0.10 4.26 0.00 0.00 -
P/NAPS 2.39 1.62 0.84 0.92 0.72 0.91 2.34 0.35%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 29/10/13 31/10/12 25/10/11 26/10/10 27/10/09 21/10/08 30/10/07 -
Price 1.90 1.01 0.51 0.70 0.58 0.30 1.18 -
P/RPS 3.59 2.29 1.51 2.07 2.14 1.23 3.42 0.81%
P/EPS 29.23 18.04 18.70 24.14 22.31 20.00 17.61 8.80%
EY 3.42 5.54 5.35 4.14 4.48 5.00 5.68 -8.10%
DY 2.11 2.97 3.92 0.09 3.45 0.00 0.00 -
P/NAPS 2.53 1.55 0.85 1.08 0.89 0.44 1.93 4.61%

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