[PRTASCO] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Annualized Quarter Result
Revenue	600,584	549,820	487,760	771,051	654,457	654,008	634,484	-3.59%
YoY %	9.23%	12.72%	-36.74%	17.82%	0.07%	3.08%	-	-
Horiz. %	94.66%	86.66%	76.88%	121.52%	103.15%	103.08%	100.00%	-
PBT	64,173	64,794	47,184	94,124	95,066	83,120	80,304	-13.87%
YoY %	-0.96%	37.32%	-49.87%	-0.99%	14.37%	3.51%	-	-
Horiz. %	79.91%	80.69%	58.76%	117.21%	118.38%	103.51%	100.00%	-
Tax	-23,702	-24,230	-22,124	-30,499	-25,452	-22,146	-22,188	4.49%
YoY %	2.18%	-9.52%	27.46%	-19.83%	-14.93%	0.19%	-	-
Horiz. %	106.82%	109.20%	99.71%	137.46%	114.71%	99.81%	100.00%	-
NP	40,470	40,564	25,060	63,625	69,614	60,974	58,116	-21.41%
YoY %	-0.23%	61.87%	-60.61%	-8.60%	14.17%	4.92%	-	-
Horiz. %	69.64%	69.80%	43.12%	109.48%	119.78%	104.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,058	26,856	14,416	47,067	47,140	39,990	39,400	-24.07%
YoY %	-2.97%	86.29%	-69.37%	-0.15%	17.88%	1.50%	-	-
Horiz. %	66.14%	68.16%	36.59%	119.46%	119.64%	101.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.93%	37.40%	46.89%	32.40%	26.77%	26.64%	27.63%	-
YoY %	-1.26%	-20.24%	44.72%	21.03%	0.49%	-3.58%	-	-
Horiz. %	133.66%	135.36%	169.71%	117.26%	96.89%	96.42%	100.00%	-
Total Cost	560,113	509,256	462,700	707,426	584,842	593,034	576,368	-1.88%
YoY %	9.99%	10.06%	-34.59%	20.96%	-1.38%	2.89%	-	-
Horiz. %	97.18%	88.36%	80.28%	122.74%	101.47%	102.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	357,930	356,153	356,498	355,763	356,011	341,131	349,348	1.62%
YoY %	0.50%	-0.10%	0.21%	-0.07%	4.36%	-2.35%	-	-
Horiz. %	102.46%	101.95%	102.05%	101.84%	101.91%	97.65%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	15,817	-	59,570	29,669	19,773	29,666	59,337	-58.54%
YoY %	0.00%	-	100.78%	50.05%	-33.35%	-50.00%	-	-
Horiz. %	26.66%	-	100.39%	50.00%	33.32%	50.00%	100.00%	-
Div Payout %	60.70%	-	413.22%	63.04%	41.95%	74.18%	150.60%	-
YoY %	0.00%	-	555.49%	50.27%	-43.45%	-50.74%	-	-
Horiz. %	40.31%	-	274.38%	41.86%	27.86%	49.26%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	357,930	356,153	356,498	355,763	356,011	341,131	349,348	1.62%
YoY %	0.50%	-0.10%	0.21%	-0.07%	4.36%	-2.35%	-	-
Horiz. %	102.46%	101.95%	102.05%	101.84%	101.91%	97.65%	100.00%	-
NOSH	296,570	296,423	297,851	296,692	296,602	296,661	296,686	-0.02%
YoY %	0.05%	-0.48%	0.39%	0.03%	-0.02%	-0.01%	-	-
Horiz. %	99.96%	99.91%	100.39%	100.00%	99.97%	99.99%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	6.74%	7.38%	5.14%	8.25%	10.64%	9.32%	9.16%	-
YoY %	-8.67%	43.58%	-37.70%	-22.46%	14.16%	1.75%	-	-
Horiz. %	73.58%	80.57%	56.11%	90.07%	116.16%	101.75%	100.00%	-
ROE	7.28%	7.54%	4.04%	13.23%	13.24%	11.72%	11.28%	-
YoY %	-3.45%	86.63%	-69.46%	-0.08%	12.97%	3.90%	-	-
Horiz. %	64.54%	66.84%	35.82%	117.29%	117.38%	103.90%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	202.51	185.48	163.76	259.88	220.65	220.46	213.86	-3.56%
YoY %	9.18%	13.26%	-36.99%	17.78%	0.09%	3.09%	-	-
Horiz. %	94.69%	86.73%	76.57%	121.52%	103.17%	103.09%	100.00%	-
EPS	8.79	9.06	4.84	15.87	15.89	13.48	13.28	-24.03%
YoY %	-2.98%	87.19%	-69.50%	-0.13%	17.88%	1.51%	-	-
Horiz. %	66.19%	68.22%	36.45%	119.50%	119.65%	101.51%	100.00%	-
DPS	5.33	0.00	20.00	10.00	6.67	10.00	20.00	-58.55%
YoY %	0.00%	0.00%	100.00%	49.93%	-33.30%	-50.00%	-	-
Horiz. %	26.65%	0.00%	100.00%	50.00%	33.35%	50.00%	100.00%	-
NAPS	1.2069	1.2015	1.1969	1.1991	1.2003	1.1499	1.1775	1.65%
YoY %	0.45%	0.38%	-0.18%	-0.10%	4.38%	-2.34%	-	-
Horiz. %	102.50%	102.04%	101.65%	101.83%	101.94%	97.66%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 296,559
RPS	121.23	110.99	98.46	155.64	132.11	132.02	128.08	-3.59%
YoY %	9.23%	12.73%	-36.74%	17.81%	0.07%	3.08%	-	-
Horiz. %	94.65%	86.66%	76.87%	121.52%	103.15%	103.08%	100.00%	-
EPS	5.26	5.42	2.91	9.50	9.52	8.07	7.95	-24.05%
YoY %	-2.95%	86.25%	-69.37%	-0.21%	17.97%	1.51%	-	-
Horiz. %	66.16%	68.18%	36.60%	119.50%	119.75%	101.51%	100.00%	-
DPS	3.19	0.00	12.02	5.99	3.99	5.99	11.98	-58.57%
YoY %	0.00%	0.00%	100.67%	50.13%	-33.39%	-50.00%	-	-
Horiz. %	26.63%	0.00%	100.33%	50.00%	33.31%	50.00%	100.00%	-
NAPS	0.7225	0.7189	0.7196	0.7181	0.7186	0.6886	0.7052	1.62%
YoY %	0.50%	-0.10%	0.21%	-0.07%	4.36%	-2.35%	-	-
Horiz. %	102.45%	101.94%	102.04%	101.83%	101.90%	97.65%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	0.96	1.01	1.08	1.09	1.04	1.00	1.04	-
P/RPS	0.47	0.54	0.66	0.42	0.47	0.45	0.49	-2.73%
YoY %	-12.96%	-18.18%	57.14%	-10.64%	4.44%	-8.16%	-	-
Horiz. %	95.92%	110.20%	134.69%	85.71%	95.92%	91.84%	100.00%	-
P/EPS	10.93	11.15	22.31	6.87	6.54	7.42	7.83	24.87%
YoY %	-1.97%	-50.02%	224.75%	5.05%	-11.86%	-5.24%	-	-
Horiz. %	139.59%	142.40%	284.93%	87.74%	83.52%	94.76%	100.00%	-
EY	9.15	8.97	4.48	14.55	15.28	13.48	12.77	-19.91%
YoY %	2.01%	100.22%	-69.21%	-4.78%	13.35%	5.56%	-	-
Horiz. %	71.65%	70.24%	35.08%	113.94%	119.66%	105.56%	100.00%	-
DY	5.56	0.00	18.52	9.17	6.41	10.00	19.23	-56.24%
YoY %	0.00%	0.00%	101.96%	43.06%	-35.90%	-48.00%	-	-
Horiz. %	28.91%	0.00%	96.31%	47.69%	33.33%	52.00%	100.00%	-
P/NAPS	0.80	0.84	0.90	0.91	0.87	0.87	0.88	-6.15%
YoY %	-4.76%	-6.67%	-1.10%	4.60%	0.00%	-1.14%	-	-
Horiz. %	90.91%	95.45%	102.27%	103.41%	98.86%	98.86%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	23/08/11	25/05/11	28/02/11	24/11/10	24/08/10	31/05/10	-
Price	0.96	0.97	1.16	1.08	1.06	1.04	1.03	-
P/RPS	0.47	0.52	0.71	0.42	0.48	0.47	0.48	-1.39%
YoY %	-9.62%	-26.76%	69.05%	-12.50%	2.13%	-2.08%	-	-
Horiz. %	97.92%	108.33%	147.92%	87.50%	100.00%	97.92%	100.00%	-
P/EPS	10.93	10.71	23.97	6.81	6.67	7.72	7.76	25.62%
YoY %	2.05%	-55.32%	251.98%	2.10%	-13.60%	-0.52%	-	-
Horiz. %	140.85%	138.02%	308.89%	87.76%	85.95%	99.48%	100.00%	-
EY	9.15	9.34	4.17	14.69	14.99	12.96	12.89	-20.40%
YoY %	-2.03%	123.98%	-71.61%	-2.00%	15.66%	0.54%	-	-
Horiz. %	70.99%	72.46%	32.35%	113.96%	116.29%	100.54%	100.00%	-
DY	5.56	0.00	17.24	9.26	6.29	9.62	19.42	-56.52%
YoY %	0.00%	0.00%	86.18%	47.22%	-34.62%	-50.46%	-	-
Horiz. %	28.63%	0.00%	88.77%	47.68%	32.39%	49.54%	100.00%	-
P/NAPS	0.80	0.81	0.97	0.90	0.88	0.90	0.87	-5.43%
YoY %	-1.23%	-16.49%	7.78%	2.27%	-2.22%	3.45%	-	-
Horiz. %	91.95%	93.10%	111.49%	103.45%	101.15%	103.45%	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