[PWROOT] YoY TTM Result on 30-Nov-2011 [#3]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

17-Jan-2012

Admission Sponsor

Sponsor

Financial Year

29-Feb-2012

Quarter

30-Nov-2011 [#3]

Profit Trend

QoQ- 29.0%

YoY- 73.9%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
TTM Result
Revenue	146,931	234,752	262,039	205,039	175,589	141,441	156,385	-1.21%
YoY %	-37.41%	-10.41%	27.80%	16.77%	24.14%	-9.56%	-	-
Horiz. %	93.95%	150.11%	167.56%	131.11%	112.28%	90.44%	100.00%	-
PBT	24,547	38,932	36,343	19,034	11,164	9,838	21,749	2.40%
YoY %	-36.95%	7.12%	90.94%	70.49%	13.48%	-54.77%	-	-
Horiz. %	112.86%	179.01%	167.10%	87.52%	51.33%	45.23%	100.00%	-
Tax	-6,111	-10,014	-5,916	-3,567	-2,270	2,240	-2,734	17.12%
YoY %	38.98%	-69.27%	-65.85%	-57.14%	-201.34%	181.93%	-	-
Horiz. %	223.52%	366.28%	216.39%	130.47%	83.03%	-81.93%	100.00%	-
NP	18,436	28,918	30,427	15,467	8,894	12,078	19,015	-0.60%
YoY %	-36.25%	-4.96%	96.72%	73.90%	-26.36%	-36.48%	-	-
Horiz. %	96.96%	152.08%	160.02%	81.34%	46.77%	63.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,256	28,184	29,528	15,467	8,894	12,078	19,015	-0.79%
YoY %	-35.23%	-4.55%	90.91%	73.90%	-26.36%	-36.48%	-	-
Horiz. %	96.01%	148.22%	155.29%	81.34%	46.77%	63.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.90%	25.72%	16.28%	18.74%	20.33%	-22.77%	12.57%	-
YoY %	-3.19%	57.99%	-13.13%	-7.82%	189.28%	-281.15%	-	-
Horiz. %	198.09%	204.61%	129.51%	149.09%	161.73%	-181.15%	100.00%	-
Total Cost	128,495	205,834	231,612	189,572	166,695	129,363	137,370	-1.30%
YoY %	-37.57%	-11.13%	22.18%	13.72%	28.86%	-5.83%	-	-
Horiz. %	93.54%	149.84%	168.60%	138.00%	121.35%	94.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	0	221,311	206,258	190,670	184,599	186,298	197,907	-
YoY %	0.00%	7.30%	8.18%	3.29%	-0.91%	-5.87%	-	-
Horiz. %	0.00%	111.83%	104.22%	96.34%	93.28%	94.13%	100.00%	-

	31/12/13	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Dividend
Div	11,978	11,978	16,475	11,985	239	5,595	14,771	-4.03%
YoY %	0.00%	-27.30%	37.46%	4,914.64%	-95.73%	-62.12%	-	-
Horiz. %	81.09%	81.09%	111.54%	81.14%	1.62%	37.88%	100.00%	-
Div Payout %	65.62%	42.50%	55.79%	77.49%	2.70%	46.33%	77.68%	-
YoY %	54.40%	-23.82%	-28.00%	2,770.00%	-94.17%	-40.36%	-	-
Horiz. %	84.47%	54.71%	71.82%	99.76%	3.48%	59.64%	100.00%	-

	31/12/13	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Equity
Net Worth	0	221,311	206,258	190,670	184,599	186,298	197,907	-
YoY %	0.00%	7.30%	8.18%	3.29%	-0.91%	-5.87%	-	-
Horiz. %	0.00%	111.83%	104.22%	96.34%	93.28%	94.13%	100.00%	-
NOSH	299,068	299,068	303,321	307,533	283,999	291,090	309,230	-0.65%
YoY %	0.00%	-1.40%	-1.37%	8.29%	-2.44%	-5.87%	-	-
Horiz. %	96.71%	96.71%	98.09%	99.45%	91.84%	94.13%	100.00%	-

	31/12/13	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Ratio Analysis
NP Margin	12.55%	12.32%	11.61%	7.54%	5.07%	8.54%	12.16%	-
YoY %	1.87%	6.12%	53.98%	48.72%	-40.63%	-29.77%	-	-
Horiz. %	103.21%	101.32%	95.48%	62.01%	41.69%	70.23%	100.00%	-
ROE	0.00%	12.74%	14.32%	8.11%	4.82%	6.48%	9.61%	-
YoY %	0.00%	-11.03%	76.57%	68.26%	-25.62%	-32.57%	-	-
Horiz. %	0.00%	132.57%	149.01%	84.39%	50.16%	67.43%	100.00%	-

	31/12/13	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Per Share
RPS	49.13	78.49	86.39	66.67	61.83	48.59	50.57	-0.56%
YoY %	-37.41%	-9.14%	29.58%	7.83%	27.25%	-3.92%	-	-
Horiz. %	97.15%	155.21%	170.83%	131.84%	122.27%	96.08%	100.00%	-
EPS	6.10	9.42	9.73	5.03	3.13	4.15	6.15	-0.16%
YoY %	-35.24%	-3.19%	93.44%	60.70%	-24.58%	-32.52%	-	-
Horiz. %	99.19%	153.17%	158.21%	81.79%	50.89%	67.48%	100.00%	-
DPS	4.00	4.00	5.43	3.90	0.08	1.92	4.78	-3.44%
YoY %	0.00%	-26.34%	39.23%	4,775.00%	-95.83%	-59.83%	-	-
Horiz. %	83.68%	83.68%	113.60%	81.59%	1.67%	40.17%	100.00%	-
NAPS	0.00	0.74	0.68	0.62	0.65	0.64	0.64	-
YoY %	0.00%	8.82%	9.68%	-4.62%	1.56%	0.00%	-	-
Horiz. %	0.00%	115.62%	106.25%	96.88%	101.56%	100.00%	100.00%	-

	31/12/13	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 307,533
RPS	30.24	48.31	53.92	42.19	36.13	29.11	32.18	-1.21%
YoY %	-37.40%	-10.40%	27.80%	16.77%	24.12%	-9.54%	-	-
Horiz. %	93.97%	150.12%	167.56%	131.11%	112.27%	90.46%	100.00%	-
EPS	3.76	5.80	6.08	3.18	1.83	2.49	3.91	-0.76%
YoY %	-35.17%	-4.61%	91.19%	73.77%	-26.51%	-36.32%	-	-
Horiz. %	96.16%	148.34%	155.50%	81.33%	46.80%	63.68%	100.00%	-
DPS	2.47	2.47	3.39	2.47	0.05	1.15	3.04	-3.99%
YoY %	0.00%	-27.14%	37.25%	4,840.00%	-95.65%	-62.17%	-	-
Horiz. %	81.25%	81.25%	111.51%	81.25%	1.64%	37.83%	100.00%	-
NAPS	0.00	0.4554	0.4244	0.3924	0.3799	0.3834	0.4073	-
YoY %	0.00%	7.30%	8.15%	3.29%	-0.91%	-5.87%	-	-
Horiz. %	0.00%	111.81%	104.20%	96.34%	93.27%	94.13%	100.00%	-

	31/12/13	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	-
Price	1.98	1.83	0.96	0.49	0.63	0.53	0.28	-
P/RPS	4.03	2.33	1.11	0.73	1.02	1.09	0.55	47.91%
YoY %	72.96%	109.91%	52.05%	-28.43%	-6.42%	98.18%	-	-
Horiz. %	732.73%	423.64%	201.82%	132.73%	185.45%	198.18%	100.00%	-
P/EPS	32.44	19.42	9.86	9.74	20.12	12.77	4.55	47.12%
YoY %	67.04%	96.96%	1.23%	-51.59%	57.56%	180.66%	-	-
Horiz. %	712.97%	426.81%	216.70%	214.07%	442.20%	280.66%	100.00%	-
EY	3.08	5.15	10.14	10.26	4.97	7.83	21.96	-32.02%
YoY %	-40.19%	-49.21%	-1.17%	106.44%	-36.53%	-64.34%	-	-
Horiz. %	14.03%	23.45%	46.17%	46.72%	22.63%	35.66%	100.00%	-
DY	2.02	2.19	5.66	7.95	0.13	3.63	17.06	-34.25%
YoY %	-7.76%	-61.31%	-28.81%	6,015.38%	-96.42%	-78.72%	-	-
Horiz. %	11.84%	12.84%	33.18%	46.60%	0.76%	21.28%	100.00%	-
P/NAPS	0.00	2.47	1.41	0.79	0.97	0.83	0.44	-
YoY %	0.00%	75.18%	78.48%	-18.56%	16.87%	88.64%	-	-
Horiz. %	0.00%	561.36%	320.45%	179.55%	220.45%	188.64%	100.00%	-

	31/12/13	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Announcement Date
Date	-	-	30/01/13	17/01/12	25/01/11	26/01/10	21/01/09	-
Price	0.00	0.00	1.23	0.49	0.65	0.57	0.26	-
P/RPS	0.00	0.00	1.42	0.73	1.05	1.17	0.51	-
YoY %	0.00%	0.00%	94.52%	-30.48%	-10.26%	129.41%	-	-
Horiz. %	0.00%	0.00%	278.43%	143.14%	205.88%	229.41%	100.00%	-
P/EPS	0.00	0.00	12.63	9.74	20.76	13.74	4.23	-
YoY %	0.00%	0.00%	29.67%	-53.08%	51.09%	224.82%	-	-
Horiz. %	0.00%	0.00%	298.58%	230.26%	490.78%	324.82%	100.00%	-
EY	0.00	0.00	7.91	10.26	4.82	7.28	23.65	-
YoY %	0.00%	0.00%	-22.90%	112.86%	-33.79%	-69.22%	-	-
Horiz. %	0.00%	0.00%	33.45%	43.38%	20.38%	30.78%	100.00%	-
DY	0.00	0.00	4.42	7.95	0.13	3.37	18.37	-
YoY %	0.00%	0.00%	-44.40%	6,015.38%	-96.14%	-81.65%	-	-
Horiz. %	0.00%	0.00%	24.06%	43.28%	0.71%	18.35%	100.00%	-
P/NAPS	0.00	0.00	1.81	0.79	1.00	0.89	0.41	-
YoY %	0.00%	0.00%	129.11%	-21.00%	12.36%	117.07%	-	-
Horiz. %	0.00%	0.00%	441.46%	192.68%	243.90%	217.07%	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