[PWROOT] YoY TTM Result on 31-May-2010 [#1]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- 24.13%
YoY- 18.27%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
TTM Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 296,479 237,363 185,499 169,691 140,413 166,356 44,461 37.15%
PBT 48,863 20,894 15,550 15,995 9,953 40,032 9,572 31.18%
Tax -11,193 -1,140 -2,127 -3,359 731 -6,949 -2,216 30.95%
NP 37,670 19,754 13,423 12,636 10,684 33,083 7,356 31.25%
-
NP to SH 36,520 19,081 13,423 12,636 10,684 33,083 7,356 30.57%
-
Tax Rate 22.91% 5.46% 13.68% 21.00% -7.34% 17.36% 23.15% -
Total Cost 258,809 217,609 172,076 157,055 129,729 133,273 37,105 38.18%
-
Net Worth 213,602 191,753 0 197,859 195,928 198,152 137,628 7.59%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 21,093 13,028 6,496 115 8,410 11,896 - -
Div Payout % 57.76% 68.28% 48.40% 0.91% 78.73% 35.96% - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 213,602 191,753 0 197,859 195,928 198,152 137,628 7.59%
NOSH 300,848 299,615 298,437 304,400 301,428 295,749 237,290 4.03%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 12.71% 8.32% 7.24% 7.45% 7.61% 19.89% 16.54% -
ROE 17.10% 9.95% 0.00% 6.39% 5.45% 16.70% 5.34% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 98.55 79.22 62.16 55.75 46.58 56.25 18.74 31.83%
EPS 12.14 6.37 4.50 4.15 3.54 11.19 3.10 25.52%
DPS 7.00 4.35 2.18 0.04 2.79 4.02 0.00 -
NAPS 0.71 0.64 0.00 0.65 0.65 0.67 0.58 3.42%
Adjusted Per Share Value based on latest NOSH - 304,400
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 61.01 48.85 38.17 34.92 28.89 34.23 9.15 37.15%
EPS 7.52 3.93 2.76 2.60 2.20 6.81 1.51 30.64%
DPS 4.34 2.68 1.34 0.02 1.73 2.45 0.00 -
NAPS 0.4396 0.3946 0.00 0.4072 0.4032 0.4078 0.2832 7.59%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 1.92 0.51 0.595 0.58 0.33 0.76 1.58 -
P/RPS 1.95 0.64 0.96 1.04 0.71 1.35 8.43 -21.63%
P/EPS 15.82 8.01 13.23 13.97 9.31 6.79 50.97 -17.70%
EY 6.32 12.49 7.56 7.16 10.74 14.72 1.96 21.52%
DY 3.65 8.53 3.66 0.07 8.46 5.29 0.00 -
P/NAPS 2.70 0.80 0.00 0.89 0.51 1.13 2.72 -0.12%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 30/07/13 24/07/12 26/07/11 27/07/10 28/07/09 23/07/08 - -
Price 2.07 0.67 0.57 0.55 0.54 0.64 0.00 -
P/RPS 2.10 0.85 0.92 0.99 1.16 1.14 0.00 -
P/EPS 17.05 10.52 12.67 13.25 15.24 5.72 0.00 -
EY 5.86 9.51 7.89 7.55 6.56 17.48 0.00 -
DY 3.38 6.49 3.82 0.07 5.17 6.28 0.00 -
P/NAPS 2.92 1.05 0.00 0.85 0.83 0.96 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