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

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 20.82%
YoY- -14.5%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 604,580 547,090 496,888 629,148 622,482 607,510 532,208 8.86%
PBT 86,626 85,572 86,592 72,868 69,660 59,600 62,952 23.69%
Tax -25,805 -25,672 -26,596 -24,165 -24,873 -20,670 -23,196 7.35%
NP 60,821 59,900 59,996 48,703 44,786 38,930 39,756 32.73%
-
NP to SH 40,474 42,448 43,640 28,816 23,850 21,714 24,236 40.71%
-
Tax Rate 29.79% 30.00% 30.71% 33.16% 35.71% 34.68% 36.85% -
Total Cost 543,758 487,190 436,892 580,445 577,696 568,580 492,452 6.82%
-
Net Worth 351,037 341,958 342,064 331,130 330,630 322,943 328,499 4.51%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 31,651 23,747 47,434 20,792 27,733 23,796 47,755 -23.96%
Div Payout % 78.20% 55.94% 108.70% 72.15% 116.28% 109.59% 197.04% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 351,037 341,958 342,064 331,130 330,630 322,943 328,499 4.51%
NOSH 296,735 296,839 296,467 297,030 297,142 297,452 298,472 -0.38%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.06% 10.95% 12.07% 7.74% 7.19% 6.41% 7.47% -
ROE 11.53% 12.41% 12.76% 8.70% 7.21% 6.72% 7.38% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 203.74 184.31 167.60 211.81 209.49 204.24 178.31 9.28%
EPS 13.64 14.30 14.72 9.67 8.03 7.30 8.12 41.26%
DPS 10.67 8.00 16.00 7.00 9.33 8.00 16.00 -23.65%
NAPS 1.183 1.152 1.1538 1.1148 1.1127 1.0857 1.1006 4.92%
Adjusted Per Share Value based on latest NOSH - 296,842
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 122.04 110.44 100.30 127.00 125.65 122.63 107.43 8.86%
EPS 8.17 8.57 8.81 5.82 4.81 4.38 4.89 40.75%
DPS 6.39 4.79 9.58 4.20 5.60 4.80 9.64 -23.95%
NAPS 0.7086 0.6903 0.6905 0.6684 0.6674 0.6519 0.6631 4.51%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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%
P/EPS 6.60 5.52 3.94 6.39 8.35 11.23 10.47 -26.46%
EY 15.16 18.10 25.38 15.65 11.98 8.90 9.55 36.04%
DY 11.85 10.13 27.59 11.29 13.93 9.76 18.82 -26.51%
P/NAPS 0.76 0.69 0.50 0.56 0.60 0.76 0.77 -0.86%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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%
P/EPS 7.40 6.29 5.57 6.18 6.98 9.73 10.96 -23.01%
EY 13.50 15.89 17.95 16.17 14.33 10.28 9.12 29.85%
DY 10.56 8.89 19.51 11.67 16.67 11.27 17.98 -29.84%
P/NAPS 0.85 0.78 0.71 0.54 0.50 0.65 0.81 3.26%

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