[PRTASCO] QoQ Cumulative 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
Cumulative Result
Revenue	453,435	273,545	124,222	629,148	466,862	303,755	133,052	126.29%
YoY %	65.76%	120.21%	-80.26%	34.76%	53.70%	128.30%	-	-
Horiz. %	340.80%	205.59%	93.36%	472.86%	350.89%	228.30%	100.00%	-
PBT	64,970	42,786	21,648	72,868	52,245	29,800	15,738	157.11%
YoY %	51.85%	97.64%	-70.29%	39.47%	75.32%	89.35%	-	-
Horiz. %	412.82%	271.86%	137.55%	463.01%	331.97%	189.35%	100.00%	-
Tax	-19,354	-12,836	-6,649	-24,165	-18,655	-10,335	-5,799	123.16%
YoY %	-50.78%	-93.05%	72.48%	-29.54%	-80.50%	-78.22%	-	-
Horiz. %	333.75%	221.35%	114.66%	416.71%	321.69%	178.22%	100.00%	-
NP	45,616	29,950	14,999	48,703	33,590	19,465	9,939	175.91%
YoY %	52.31%	99.68%	-69.20%	44.99%	72.57%	95.84%	-	-
Horiz. %	458.96%	301.34%	150.91%	490.02%	337.96%	195.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,356	21,224	10,910	28,816	17,888	10,857	6,059	192.50%
YoY %	43.03%	94.54%	-62.14%	61.09%	64.76%	79.19%	-	-
Horiz. %	501.01%	350.29%	180.06%	475.59%	295.23%	179.19%	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	407,819	243,595	109,223	580,445	433,272	284,290	123,113	122.05%
YoY %	67.42%	123.03%	-81.18%	33.97%	52.40%	130.92%	-	-
Horiz. %	331.26%	197.86%	88.72%	471.47%	351.93%	230.92%	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	23,738	11,873	11,858	20,792	20,800	11,898	11,938	58.06%
YoY %	99.93%	0.13%	-42.97%	-0.04%	74.82%	-0.34%	-	-
Horiz. %	198.84%	99.46%	99.33%	174.17%	174.23%	99.66%	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	8.65%	6.21%	3.19%	8.70%	5.41%	3.36%	1.84%	-
YoY %	39.29%	94.67%	-63.33%	60.81%	61.01%	82.61%	-	-
Horiz. %	470.11%	337.50%	173.37%	472.83%	294.02%	182.61%	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	152.81	92.15	41.90	211.81	157.12	102.12	44.58	127.16%
YoY %	65.83%	119.93%	-80.22%	34.81%	53.86%	129.07%	-	-
Horiz. %	342.78%	206.71%	93.99%	475.12%	352.45%	229.07%	100.00%	-
EPS	10.23	7.15	3.68	9.67	6.02	3.65	2.03	193.64%
YoY %	43.08%	94.29%	-61.94%	60.63%	64.93%	79.80%	-	-
Horiz. %	503.94%	352.22%	181.28%	476.35%	296.55%	179.80%	100.00%	-
DPS	8.00	4.00	4.00	7.00	7.00	4.00	4.00	58.67%
YoY %	100.00%	0.00%	-42.86%	0.00%	75.00%	0.00%	-	-
Horiz. %	200.00%	100.00%	100.00%	175.00%	175.00%	100.00%	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	91.53	55.22	25.08	127.00	94.24	61.32	26.86	126.28%
YoY %	65.76%	120.18%	-80.25%	34.76%	53.69%	128.29%	-	-
Horiz. %	340.77%	205.58%	93.37%	472.82%	350.86%	228.29%	100.00%	-
EPS	6.13	4.28	2.20	5.82	3.61	2.19	1.22	193.07%
YoY %	43.22%	94.55%	-62.20%	61.22%	64.84%	79.51%	-	-
Horiz. %	502.46%	350.82%	180.33%	477.05%	295.90%	179.51%	100.00%	-
DPS	4.79	2.40	2.39	4.20	4.20	2.40	2.41	58.01%
YoY %	99.58%	0.42%	-43.10%	0.00%	75.00%	-0.41%	-	-
Horiz. %	198.76%	99.59%	99.17%	174.27%	174.27%	99.59%	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	0.59	0.86	1.38	0.29	0.43	0.80	1.91	-54.27%
YoY %	-31.40%	-37.68%	375.86%	-32.56%	-46.25%	-58.12%	-	-
Horiz. %	30.89%	45.03%	72.25%	15.18%	22.51%	41.88%	100.00%	-
P/EPS	8.80	11.05	15.76	6.39	11.13	22.47	41.87	-64.61%
YoY %	-20.36%	-29.89%	146.64%	-42.59%	-50.47%	-46.33%	-	-
Horiz. %	21.02%	26.39%	37.64%	15.26%	26.58%	53.67%	100.00%	-
EY	11.37	9.05	6.34	15.65	8.99	4.45	2.39	182.59%
YoY %	25.64%	42.74%	-59.49%	74.08%	102.02%	86.19%	-	-
Horiz. %	475.73%	378.66%	265.27%	654.81%	376.15%	186.19%	100.00%	-
DY	8.89	5.06	6.90	11.29	10.45	4.88	4.71	52.66%
YoY %	75.69%	-26.67%	-38.88%	8.04%	114.14%	3.61%	-	-
Horiz. %	188.75%	107.43%	146.50%	239.70%	221.87%	103.61%	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	0.66	0.98	1.96	0.28	0.36	0.70	2.00	-52.21%
YoY %	-32.65%	-50.00%	600.00%	-22.22%	-48.57%	-65.00%	-	-
Horiz. %	33.00%	49.00%	98.00%	14.00%	18.00%	35.00%	100.00%	-
P/EPS	9.87	12.59	22.28	6.18	9.30	19.45	43.84	-62.95%
YoY %	-21.60%	-43.49%	260.52%	-33.55%	-52.19%	-55.63%	-	-
Horiz. %	22.51%	28.72%	50.82%	14.10%	21.21%	44.37%	100.00%	-
EY	10.13	7.94	4.49	16.17	10.75	5.14	2.28	170.01%
YoY %	27.58%	76.84%	-72.23%	50.42%	109.14%	125.44%	-	-
Horiz. %	444.30%	348.25%	196.93%	709.21%	471.49%	225.44%	100.00%	-
DY	7.92	4.44	4.88	11.67	12.50	5.63	4.49	45.93%
YoY %	78.38%	-9.02%	-58.18%	-6.64%	122.02%	25.39%	-	-
Horiz. %	176.39%	98.89%	108.69%	259.91%	278.40%	125.39%	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