[PRTASCO] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	604,580	547,090	496,888	629,148	622,482	607,510	532,208	8.86%
YoY %	10.51%	10.10%	-21.02%	1.07%	2.46%	14.15%	-	-
Horiz. %	113.60%	102.80%	93.36%	118.21%	116.96%	114.15%	100.00%	-
PBT	86,626	85,572	86,592	72,868	69,660	59,600	62,952	23.69%
YoY %	1.23%	-1.18%	18.83%	4.61%	16.88%	-5.32%	-	-
Horiz. %	137.61%	135.93%	137.55%	115.75%	110.66%	94.68%	100.00%	-
Tax	-25,805	-25,672	-26,596	-24,165	-24,873	-20,670	-23,196	7.35%
YoY %	-0.52%	3.47%	-10.06%	2.85%	-20.33%	10.89%	-	-
Horiz. %	111.25%	110.67%	114.66%	104.18%	107.23%	89.11%	100.00%	-
NP	60,821	59,900	59,996	48,703	44,786	38,930	39,756	32.73%
YoY %	1.54%	-0.16%	23.19%	8.75%	15.04%	-2.08%	-	-
Horiz. %	152.99%	150.67%	150.91%	122.50%	112.65%	97.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,474	42,448	43,640	28,816	23,850	21,714	24,236	40.71%
YoY %	-4.65%	-2.73%	51.44%	20.82%	9.84%	-10.41%	-	-
Horiz. %	167.00%	175.14%	180.06%	118.90%	98.41%	89.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.79%	30.00%	30.71%	33.16%	35.71%	34.68%	36.85%	-
YoY %	-0.70%	-2.31%	-7.39%	-7.14%	2.97%	-5.89%	-	-
Horiz. %	80.84%	81.41%	83.34%	89.99%	96.91%	94.11%	100.00%	-
Total Cost	543,758	487,190	436,892	580,445	577,696	568,580	492,452	6.82%
YoY %	11.61%	11.51%	-24.73%	0.48%	1.60%	15.46%	-	-
Horiz. %	110.42%	98.93%	88.72%	117.87%	117.31%	115.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	351,037	341,958	342,064	331,130	330,630	322,943	328,499	4.51%
YoY %	2.66%	-0.03%	3.30%	0.15%	2.38%	-1.69%	-	-
Horiz. %	106.86%	104.10%	104.13%	100.80%	100.65%	98.31%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	31,651	23,747	47,434	20,792	27,733	23,796	47,755	-23.96%
YoY %	33.28%	-49.94%	128.14%	-25.03%	16.54%	-50.17%	-	-
Horiz. %	66.28%	49.73%	99.33%	43.54%	58.07%	49.83%	100.00%	-
Div Payout %	78.20%	55.94%	108.70%	72.15%	116.28%	109.59%	197.04%	-
YoY %	39.79%	-48.54%	50.66%	-37.95%	6.10%	-44.38%	-	-
Horiz. %	39.69%	28.39%	55.17%	36.62%	59.01%	55.62%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	351,037	341,958	342,064	331,130	330,630	322,943	328,499	4.51%
YoY %	2.66%	-0.03%	3.30%	0.15%	2.38%	-1.69%	-	-
Horiz. %	106.86%	104.10%	104.13%	100.80%	100.65%	98.31%	100.00%	-
NOSH	296,735	296,839	296,467	297,030	297,142	297,452	298,472	-0.38%
YoY %	-0.04%	0.13%	-0.19%	-0.04%	-0.10%	-0.34%	-	-
Horiz. %	99.42%	99.45%	99.33%	99.52%	99.55%	99.66%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	10.06%	10.95%	12.07%	7.74%	7.19%	6.41%	7.47%	-
YoY %	-8.13%	-9.28%	55.94%	7.65%	12.17%	-14.19%	-	-
Horiz. %	134.67%	146.59%	161.58%	103.61%	96.25%	85.81%	100.00%	-
ROE	11.53%	12.41%	12.76%	8.70%	7.21%	6.72%	7.38%	-
YoY %	-7.09%	-2.74%	46.67%	20.67%	7.29%	-8.94%	-	-
Horiz. %	156.23%	168.16%	172.90%	117.89%	97.70%	91.06%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	203.74	184.31	167.60	211.81	209.49	204.24	178.31	9.28%
YoY %	10.54%	9.97%	-20.87%	1.11%	2.57%	14.54%	-	-
Horiz. %	114.26%	103.36%	93.99%	118.79%	117.49%	114.54%	100.00%	-
EPS	13.64	14.30	14.72	9.67	8.03	7.30	8.12	41.26%
YoY %	-4.62%	-2.85%	52.22%	20.42%	10.00%	-10.10%	-	-
Horiz. %	167.98%	176.11%	181.28%	119.09%	98.89%	89.90%	100.00%	-
DPS	10.67	8.00	16.00	7.00	9.33	8.00	16.00	-23.65%
YoY %	33.38%	-50.00%	128.57%	-24.97%	16.62%	-50.00%	-	-
Horiz. %	66.69%	50.00%	100.00%	43.75%	58.31%	50.00%	100.00%	-
NAPS	1.183	1.152	1.1538	1.1148	1.1127	1.0857	1.1006	4.92%
YoY %	2.69%	-0.16%	3.50%	0.19%	2.49%	-1.35%	-	-
Horiz. %	107.49%	104.67%	104.83%	101.29%	101.10%	98.65%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 296,842
RPS	122.04	110.44	100.30	127.00	125.65	122.63	107.43	8.86%
YoY %	10.50%	10.11%	-21.02%	1.07%	2.46%	14.15%	-	-
Horiz. %	113.60%	102.80%	93.36%	118.22%	116.96%	114.15%	100.00%	-
EPS	8.17	8.57	8.81	5.82	4.81	4.38	4.89	40.75%
YoY %	-4.67%	-2.72%	51.37%	21.00%	9.82%	-10.43%	-	-
Horiz. %	167.08%	175.26%	180.16%	119.02%	98.36%	89.57%	100.00%	-
DPS	6.39	4.79	9.58	4.20	5.60	4.80	9.64	-23.95%
YoY %	33.40%	-50.00%	128.10%	-25.00%	16.67%	-50.21%	-	-
Horiz. %	66.29%	49.69%	99.38%	43.57%	58.09%	49.79%	100.00%	-
NAPS	0.7086	0.6903	0.6905	0.6684	0.6674	0.6519	0.6631	4.51%
YoY %	2.65%	-0.03%	3.31%	0.15%	2.38%	-1.69%	-	-
Horiz. %	106.86%	104.10%	104.13%	100.80%	100.65%	98.31%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.90	0.79	0.58	0.62	0.67	0.82	0.85	-
P/RPS	0.44	0.43	0.35	0.29	0.32	0.40	0.48	-5.63%
YoY %	2.33%	22.86%	20.69%	-9.38%	-20.00%	-16.67%	-	-
Horiz. %	91.67%	89.58%	72.92%	60.42%	66.67%	83.33%	100.00%	-
P/EPS	6.60	5.52	3.94	6.39	8.35	11.23	10.47	-26.46%
YoY %	19.57%	40.10%	-38.34%	-23.47%	-25.65%	7.26%	-	-
Horiz. %	63.04%	52.72%	37.63%	61.03%	79.75%	107.26%	100.00%	-
EY	15.16	18.10	25.38	15.65	11.98	8.90	9.55	36.04%
YoY %	-16.24%	-28.68%	62.17%	30.63%	34.61%	-6.81%	-	-
Horiz. %	158.74%	189.53%	265.76%	163.87%	125.45%	93.19%	100.00%	-
DY	11.85	10.13	27.59	11.29	13.93	9.76	18.82	-26.51%
YoY %	16.98%	-63.28%	144.38%	-18.95%	42.73%	-48.14%	-	-
Horiz. %	62.96%	53.83%	146.60%	59.99%	74.02%	51.86%	100.00%	-
P/NAPS	0.76	0.69	0.50	0.56	0.60	0.76	0.77	-0.86%
YoY %	10.14%	38.00%	-10.71%	-6.67%	-21.05%	-1.30%	-	-
Horiz. %	98.70%	89.61%	64.94%	72.73%	77.92%	98.70%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	26/11/09	27/08/09	25/05/09	25/02/09	20/11/08	26/08/08	21/05/08	-
Price	1.01	0.90	0.82	0.60	0.56	0.71	0.89	-
P/RPS	0.50	0.49	0.49	0.28	0.27	0.35	0.50	0.00%
YoY %	2.04%	0.00%	75.00%	3.70%	-22.86%	-30.00%	-	-
Horiz. %	100.00%	98.00%	98.00%	56.00%	54.00%	70.00%	100.00%	-
P/EPS	7.40	6.29	5.57	6.18	6.98	9.73	10.96	-23.01%
YoY %	17.65%	12.93%	-9.87%	-11.46%	-28.26%	-11.22%	-	-
Horiz. %	67.52%	57.39%	50.82%	56.39%	63.69%	88.78%	100.00%	-
EY	13.50	15.89	17.95	16.17	14.33	10.28	9.12	29.85%
YoY %	-15.04%	-11.48%	11.01%	12.84%	39.40%	12.72%	-	-
Horiz. %	148.03%	174.23%	196.82%	177.30%	157.13%	112.72%	100.00%	-
DY	10.56	8.89	19.51	11.67	16.67	11.27	17.98	-29.84%
YoY %	18.79%	-54.43%	67.18%	-29.99%	47.91%	-37.32%	-	-
Horiz. %	58.73%	49.44%	108.51%	64.91%	92.71%	62.68%	100.00%	-
P/NAPS	0.85	0.78	0.71	0.54	0.50	0.65	0.81	3.26%
YoY %	8.97%	9.86%	31.48%	8.00%	-23.08%	-19.75%	-	-
Horiz. %	104.94%	96.30%	87.65%	66.67%	61.73%	80.25%	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