[PRTASCO] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 64.76%
YoY- -18.69%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 273,545 124,222 629,148 466,862 303,755 133,052 506,325 -33.69%
PBT 42,786 21,648 72,868 52,245 29,800 15,738 71,462 -28.98%
Tax -12,836 -6,649 -24,165 -18,655 -10,335 -5,799 -18,522 -21.70%
NP 29,950 14,999 48,703 33,590 19,465 9,939 52,940 -31.62%
-
NP to SH 21,224 10,910 28,816 17,888 10,857 6,059 33,701 -26.54%
-
Tax Rate 30.00% 30.71% 33.16% 35.71% 34.68% 36.85% 25.92% -
Total Cost 243,595 109,223 580,445 433,272 284,290 123,113 453,385 -33.93%
-
Net Worth 341,958 342,064 331,130 330,630 322,943 328,499 322,420 4.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 11,873 11,858 20,792 20,800 11,898 11,938 23,887 -37.27%
Div Payout % 55.94% 108.70% 72.15% 116.28% 109.59% 197.04% 70.88% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 341,958 342,064 331,130 330,630 322,943 328,499 322,420 4.00%
NOSH 296,839 296,467 297,030 297,142 297,452 298,472 298,593 -0.39%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.95% 12.07% 7.74% 7.19% 6.41% 7.47% 10.46% -
ROE 6.21% 3.19% 8.70% 5.41% 3.36% 1.84% 10.45% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 92.15 41.90 211.81 157.12 102.12 44.58 169.57 -33.43%
EPS 7.15 3.68 9.67 6.02 3.65 2.03 11.30 -26.31%
DPS 4.00 4.00 7.00 7.00 4.00 4.00 8.00 -37.03%
NAPS 1.152 1.1538 1.1148 1.1127 1.0857 1.1006 1.0798 4.41%
Adjusted Per Share Value based on latest NOSH - 296,666
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 55.22 25.08 127.00 94.24 61.32 26.86 102.21 -33.69%
EPS 4.28 2.20 5.82 3.61 2.19 1.22 6.80 -26.57%
DPS 2.40 2.39 4.20 4.20 2.40 2.41 4.82 -37.20%
NAPS 0.6903 0.6905 0.6684 0.6674 0.6519 0.6631 0.6508 4.01%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.79 0.58 0.62 0.67 0.82 0.85 0.98 -
P/RPS 0.86 1.38 0.29 0.43 0.80 1.91 0.58 30.06%
P/EPS 11.05 15.76 6.39 11.13 22.47 41.87 8.68 17.47%
EY 9.05 6.34 15.65 8.99 4.45 2.39 11.52 -14.87%
DY 5.06 6.90 11.29 10.45 4.88 4.71 8.16 -27.30%
P/NAPS 0.69 0.50 0.56 0.60 0.76 0.77 0.91 -16.86%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 25/05/09 25/02/09 20/11/08 26/08/08 21/05/08 28/02/08 -
Price 0.90 0.82 0.60 0.56 0.71 0.89 0.90 -
P/RPS 0.98 1.96 0.28 0.36 0.70 2.00 0.53 50.70%
P/EPS 12.59 22.28 6.18 9.30 19.45 43.84 7.97 35.67%
EY 7.94 4.49 16.17 10.75 5.14 2.28 12.54 -26.28%
DY 4.44 4.88 11.67 12.50 5.63 4.49 8.89 -37.07%
P/NAPS 0.78 0.71 0.54 0.50 0.65 0.81 0.83 -4.06%

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