[PRTASCO] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 40.6%
YoY- 17.5%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 163,839 168,382 158,621 226,003 179,889 149,323 124,222 20.24%
PBT 29,740 21,483 20,076 24,435 22,183 21,138 21,648 23.55%
Tax -8,016 -5,526 -5,547 -5,372 -6,518 -6,187 -6,649 13.26%
NP 21,724 15,957 14,529 19,063 15,665 14,951 14,999 27.98%
-
NP to SH 15,360 10,144 9,850 12,840 9,132 10,314 10,910 25.58%
-
Tax Rate 26.95% 25.72% 27.63% 21.98% 29.38% 29.27% 30.71% -
Total Cost 142,115 152,425 144,092 206,940 164,224 134,372 109,223 19.16%
-
Net Worth 355,919 341,069 349,348 303,241 350,751 341,428 342,064 2.67%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 14,826 - 14,834 - 11,859 - 11,858 16.04%
Div Payout % 96.53% - 150.60% - 129.87% - 108.70% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 355,919 341,069 349,348 303,241 350,751 341,428 342,064 2.67%
NOSH 296,525 296,608 296,686 303,241 296,493 296,379 296,467 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.26% 9.48% 9.16% 8.43% 8.71% 10.01% 12.07% -
ROE 4.32% 2.97% 2.82% 4.23% 2.60% 3.02% 3.19% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 55.25 56.77 53.46 74.53 60.67 50.38 41.90 20.22%
EPS 5.18 3.42 3.32 4.33 3.08 3.48 3.68 25.57%
DPS 5.00 0.00 5.00 0.00 4.00 0.00 4.00 16.02%
NAPS 1.2003 1.1499 1.1775 1.00 1.183 1.152 1.1538 2.66%
Adjusted Per Share Value based on latest NOSH - 303,241
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 33.07 33.99 32.02 45.62 36.31 30.14 25.08 20.22%
EPS 3.10 2.05 1.99 2.59 1.84 2.08 2.20 25.66%
DPS 2.99 0.00 2.99 0.00 2.39 0.00 2.39 16.08%
NAPS 0.7185 0.6885 0.7052 0.6121 0.708 0.6892 0.6905 2.68%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.04 1.00 1.04 0.91 0.90 0.79 0.58 -
P/RPS 1.88 1.76 1.95 1.22 1.48 1.57 1.38 22.86%
P/EPS 20.08 29.24 31.33 21.49 29.22 22.70 15.76 17.50%
EY 4.98 3.42 3.19 4.65 3.42 4.41 6.34 -14.85%
DY 4.81 0.00 4.81 0.00 4.44 0.00 6.90 -21.36%
P/NAPS 0.87 0.87 0.88 0.91 0.76 0.69 0.50 44.61%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 31/05/10 25/02/10 26/11/09 27/08/09 25/05/09 -
Price 1.06 1.04 1.03 0.99 1.01 0.90 0.82 -
P/RPS 1.92 1.83 1.93 1.33 1.66 1.79 1.96 -1.36%
P/EPS 20.46 30.41 31.02 23.38 32.79 25.86 22.28 -5.51%
EY 4.89 3.29 3.22 4.28 3.05 3.87 4.49 5.84%
DY 4.72 0.00 4.85 0.00 3.96 0.00 4.88 -2.19%
P/NAPS 0.88 0.90 0.87 0.99 0.85 0.78 0.71 15.36%

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