[PRTASCO] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -0.16%
YoY- 80.06%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 226,003 179,889 149,323 124,222 162,286 163,107 170,703 20.51%
PBT 24,435 22,183 21,138 21,648 20,623 22,444 14,063 44.38%
Tax -5,372 -6,518 -6,187 -6,649 -5,510 -8,320 -4,536 11.90%
NP 19,063 15,665 14,951 14,999 15,113 14,124 9,527 58.58%
-
NP to SH 12,840 9,132 10,314 10,910 10,928 7,031 4,799 92.38%
-
Tax Rate 21.98% 29.38% 29.27% 30.71% 26.72% 37.07% 32.25% -
Total Cost 206,940 164,224 134,372 109,223 147,173 148,983 161,176 18.07%
-
Net Worth 303,241 350,751 341,428 342,064 296,842 330,101 321,621 -3.83%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 11,859 - 11,858 - 8,900 11,849 -
Div Payout % - 129.87% - 108.70% - 126.58% 246.91% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 303,241 350,751 341,428 342,064 296,842 330,101 321,621 -3.83%
NOSH 303,241 296,493 296,379 296,467 296,842 296,666 296,234 1.56%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.43% 8.71% 10.01% 12.07% 9.31% 8.66% 5.58% -
ROE 4.23% 2.60% 3.02% 3.19% 3.68% 2.13% 1.49% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 74.53 60.67 50.38 41.90 54.67 54.98 57.62 18.65%
EPS 4.33 3.08 3.48 3.68 3.68 2.37 1.62 92.25%
DPS 0.00 4.00 0.00 4.00 0.00 3.00 4.00 -
NAPS 1.00 1.183 1.152 1.1538 1.00 1.1127 1.0857 -5.31%
Adjusted Per Share Value based on latest NOSH - 296,467
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 45.62 36.31 30.14 25.08 32.76 32.92 34.46 20.50%
EPS 2.59 1.84 2.08 2.20 2.21 1.42 0.97 92.12%
DPS 0.00 2.39 0.00 2.39 0.00 1.80 2.39 -
NAPS 0.6121 0.708 0.6892 0.6905 0.5992 0.6663 0.6492 -3.83%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.91 0.90 0.79 0.58 0.62 0.67 0.82 -
P/RPS 1.22 1.48 1.57 1.38 1.13 1.22 1.42 -9.60%
P/EPS 21.49 29.22 22.70 15.76 16.84 28.27 50.62 -43.42%
EY 4.65 3.42 4.41 6.34 5.94 3.54 1.98 76.40%
DY 0.00 4.44 0.00 6.90 0.00 4.48 4.88 -
P/NAPS 0.91 0.76 0.69 0.50 0.62 0.60 0.76 12.72%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 25/05/09 25/02/09 20/11/08 26/08/08 -
Price 0.99 1.01 0.90 0.82 0.60 0.56 0.71 -
P/RPS 1.33 1.66 1.79 1.96 1.10 1.02 1.23 5.33%
P/EPS 23.38 32.79 25.86 22.28 16.30 23.63 43.83 -34.15%
EY 4.28 3.05 3.87 4.49 6.14 4.23 2.28 51.99%
DY 0.00 3.96 0.00 4.88 0.00 5.36 5.63 -
P/NAPS 0.99 0.85 0.78 0.71 0.60 0.50 0.65 32.27%

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