[PRTASCO] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -5.46%
YoY- 114.92%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 158,621 226,003 179,889 149,323 124,222 162,286 163,107 -1.84%
PBT 20,076 24,435 22,183 21,138 21,648 20,623 22,444 -7.16%
Tax -5,547 -5,372 -6,518 -6,187 -6,649 -5,510 -8,320 -23.70%
NP 14,529 19,063 15,665 14,951 14,999 15,113 14,124 1.90%
-
NP to SH 9,850 12,840 9,132 10,314 10,910 10,928 7,031 25.22%
-
Tax Rate 27.63% 21.98% 29.38% 29.27% 30.71% 26.72% 37.07% -
Total Cost 144,092 206,940 164,224 134,372 109,223 147,173 148,983 -2.20%
-
Net Worth 349,348 303,241 350,751 341,428 342,064 296,842 330,101 3.85%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 14,834 - 11,859 - 11,858 - 8,900 40.62%
Div Payout % 150.60% - 129.87% - 108.70% - 126.58% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 349,348 303,241 350,751 341,428 342,064 296,842 330,101 3.85%
NOSH 296,686 303,241 296,493 296,379 296,467 296,842 296,666 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.16% 8.43% 8.71% 10.01% 12.07% 9.31% 8.66% -
ROE 2.82% 4.23% 2.60% 3.02% 3.19% 3.68% 2.13% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 53.46 74.53 60.67 50.38 41.90 54.67 54.98 -1.85%
EPS 3.32 4.33 3.08 3.48 3.68 3.68 2.37 25.22%
DPS 5.00 0.00 4.00 0.00 4.00 0.00 3.00 40.61%
NAPS 1.1775 1.00 1.183 1.152 1.1538 1.00 1.1127 3.84%
Adjusted Per Share Value based on latest NOSH - 296,379
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 32.02 45.62 36.31 30.14 25.08 32.76 32.92 -1.83%
EPS 1.99 2.59 1.84 2.08 2.20 2.21 1.42 25.25%
DPS 2.99 0.00 2.39 0.00 2.39 0.00 1.80 40.30%
NAPS 0.7052 0.6121 0.708 0.6892 0.6905 0.5992 0.6663 3.85%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.04 0.91 0.90 0.79 0.58 0.62 0.67 -
P/RPS 1.95 1.22 1.48 1.57 1.38 1.13 1.22 36.74%
P/EPS 31.33 21.49 29.22 22.70 15.76 16.84 28.27 7.09%
EY 3.19 4.65 3.42 4.41 6.34 5.94 3.54 -6.71%
DY 4.81 0.00 4.44 0.00 6.90 0.00 4.48 4.85%
P/NAPS 0.88 0.91 0.76 0.69 0.50 0.62 0.60 29.11%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 26/11/09 27/08/09 25/05/09 25/02/09 20/11/08 -
Price 1.03 0.99 1.01 0.90 0.82 0.60 0.56 -
P/RPS 1.93 1.33 1.66 1.79 1.96 1.10 1.02 53.04%
P/EPS 31.02 23.38 32.79 25.86 22.28 16.30 23.63 19.91%
EY 3.22 4.28 3.05 3.87 4.49 6.14 4.23 -16.64%
DY 4.85 0.00 3.96 0.00 4.88 0.00 5.36 -6.45%
P/NAPS 0.87 0.99 0.85 0.78 0.71 0.60 0.50 44.71%

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