[PRTASCO] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
03-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 8.91%
YoY- 9.37%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 607,510 532,208 506,325 464,201 399,840 343,552 538,378 8.39%
PBT 59,600 62,952 71,462 68,010 65,982 48,028 79,817 -17.70%
Tax -20,670 -23,196 -18,522 -21,809 -21,410 -13,004 -26,239 -14.71%
NP 38,930 39,756 52,940 46,201 44,572 35,024 53,578 -19.19%
-
NP to SH 21,714 24,236 33,701 29,334 26,934 21,156 26,543 -12.54%
-
Tax Rate 34.68% 36.85% 25.92% 32.07% 32.45% 27.08% 32.87% -
Total Cost 568,580 492,452 453,385 418,000 355,268 308,528 484,800 11.22%
-
Net Worth 322,943 328,499 322,420 324,313 315,683 319,640 314,793 1.72%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 23,796 47,755 23,887 15,921 - - - -
Div Payout % 109.59% 197.04% 70.88% 54.27% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 322,943 328,499 322,420 324,313 315,683 319,640 314,793 1.72%
NOSH 297,452 298,472 298,593 298,521 298,603 298,813 299,204 -0.39%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.41% 7.47% 10.46% 9.95% 11.15% 10.19% 9.95% -
ROE 6.72% 7.38% 10.45% 9.05% 8.53% 6.62% 8.43% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 204.24 178.31 169.57 155.50 133.90 114.97 179.94 8.82%
EPS 7.30 8.12 11.30 9.83 9.02 7.08 8.90 -12.38%
DPS 8.00 16.00 8.00 5.33 0.00 0.00 0.00 -
NAPS 1.0857 1.1006 1.0798 1.0864 1.0572 1.0697 1.0521 2.11%
Adjusted Per Share Value based on latest NOSH - 298,391
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 126.16 110.52 105.14 96.40 83.03 71.34 111.80 8.39%
EPS 4.51 5.03 7.00 6.09 5.59 4.39 5.51 -12.50%
DPS 4.94 9.92 4.96 3.31 0.00 0.00 0.00 -
NAPS 0.6706 0.6822 0.6695 0.6735 0.6556 0.6638 0.6537 1.71%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.82 0.85 0.98 1.03 1.05 0.96 0.88 -
P/RPS 0.40 0.48 0.58 0.66 0.78 0.83 0.49 -12.66%
P/EPS 11.23 10.47 8.68 10.48 11.64 13.56 9.92 8.62%
EY 8.90 9.55 11.52 9.54 8.59 7.38 10.08 -7.97%
DY 9.76 18.82 8.16 5.18 0.00 0.00 0.00 -
P/NAPS 0.76 0.77 0.91 0.95 0.99 0.90 0.84 -6.46%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 28/02/08 03/12/07 20/08/07 18/05/07 27/02/07 -
Price 0.71 0.89 0.90 1.00 0.95 1.00 1.03 -
P/RPS 0.35 0.50 0.53 0.64 0.71 0.87 0.57 -27.77%
P/EPS 9.73 10.96 7.97 10.18 10.53 14.12 11.61 -11.11%
EY 10.28 9.12 12.54 9.83 9.49 7.08 8.61 12.55%
DY 11.27 17.98 8.89 5.33 0.00 0.00 0.00 -
P/NAPS 0.65 0.81 0.83 0.92 0.90 0.93 0.98 -23.96%

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