[PRTASCO] QoQ TTM Result on 30-Sep-2006 [#3]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	533,456	529,302	538,378	477,531	471,590	496,728	520,273	1.68%
YoY %	0.78%	-1.69%	12.74%	1.26%	-5.06%	-4.53%	-	-
Horiz. %	102.53%	101.74%	103.48%	91.78%	90.64%	95.47%	100.00%	-
PBT	87,771	80,859	79,817	72,465	65,443	75,063	79,878	6.50%
YoY %	8.55%	1.31%	10.15%	10.73%	-12.82%	-6.03%	-	-
Horiz. %	109.88%	101.23%	99.92%	90.72%	81.93%	93.97%	100.00%	-
Tax	-29,161	-25,592	-26,239	-22,204	-19,506	-21,922	-26,478	6.66%
YoY %	-13.95%	2.47%	-18.17%	-13.83%	11.02%	17.21%	-	-
Horiz. %	110.13%	96.65%	99.10%	83.86%	73.67%	82.79%	100.00%	-
NP	58,610	55,267	53,578	50,261	45,937	53,141	53,400	6.42%
YoY %	6.05%	3.15%	6.60%	9.41%	-13.56%	-0.49%	-	-
Horiz. %	109.76%	103.50%	100.33%	94.12%	86.02%	99.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,047	28,647	26,543	30,089	30,860	36,991	41,132	-18.93%
YoY %	4.89%	7.93%	-11.79%	-2.50%	-16.57%	-10.07%	-	-
Horiz. %	73.05%	69.65%	64.53%	73.15%	75.03%	89.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.22%	31.65%	32.87%	30.64%	29.81%	29.20%	33.15%	-
YoY %	4.96%	-3.71%	7.28%	2.78%	2.09%	-11.92%	-	-
Horiz. %	100.21%	95.48%	99.16%	92.43%	89.92%	88.08%	100.00%	-
Total Cost	474,846	474,035	484,800	427,270	425,653	443,587	466,873	1.13%
YoY %	0.17%	-2.22%	13.46%	0.38%	-4.04%	-4.99%	-	-
Horiz. %	101.71%	101.53%	103.84%	91.52%	91.17%	95.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	315,500	319,640	298,798	317,679	307,963	313,692	340,297	-4.93%
YoY %	-1.30%	6.98%	-5.94%	3.15%	-1.83%	-7.82%	-	-
Horiz. %	92.71%	93.93%	87.81%	93.35%	90.50%	92.18%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	32,875	20,938	8,985	8,985	6,903	6,903	6,903	183.87%
YoY %	57.01%	133.03%	0.00%	30.16%	0.00%	0.00%	-	-
Horiz. %	476.24%	303.32%	130.16%	130.16%	100.00%	100.00%	100.00%	-
Div Payout %	109.41%	73.09%	33.85%	29.86%	22.37%	18.66%	16.78%	-
YoY %	49.69%	115.92%	13.36%	33.48%	19.88%	11.20%	-	-
Horiz. %	652.03%	435.58%	201.73%	177.95%	133.31%	111.20%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	315,500	319,640	298,798	317,679	307,963	313,692	340,297	-4.93%
YoY %	-1.30%	6.98%	-5.94%	3.15%	-1.83%	-7.82%	-	-
Horiz. %	92.71%	93.93%	87.81%	93.35%	90.50%	92.18%	100.00%	-
NOSH	298,430	298,813	298,798	299,528	299,867	300,471	299,848	-0.31%
YoY %	-0.13%	0.01%	-0.24%	-0.11%	-0.20%	0.21%	-	-
Horiz. %	99.53%	99.65%	99.65%	99.89%	100.01%	100.21%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	10.99%	10.44%	9.95%	10.53%	9.74%	10.70%	10.26%	-
YoY %	5.27%	4.92%	-5.51%	8.11%	-8.97%	4.29%	-	-
Horiz. %	107.12%	101.75%	96.98%	102.63%	94.93%	104.29%	100.00%	-
ROE	9.52%	8.96%	8.88%	9.47%	10.02%	11.79%	12.09%	-
YoY %	6.25%	0.90%	-6.23%	-5.49%	-15.01%	-2.48%	-	-
Horiz. %	78.74%	74.11%	73.45%	78.33%	82.88%	97.52%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	178.75	177.13	180.18	159.43	157.27	165.32	173.51	2.00%
YoY %	0.91%	-1.69%	13.02%	1.37%	-4.87%	-4.72%	-	-
Horiz. %	103.02%	102.09%	103.84%	91.89%	90.64%	95.28%	100.00%	-
EPS	10.07	9.59	8.88	10.05	10.29	12.31	13.72	-18.67%
YoY %	5.01%	8.00%	-11.64%	-2.33%	-16.41%	-10.28%	-	-
Horiz. %	73.40%	69.90%	64.72%	73.25%	75.00%	89.72%	100.00%	-
DPS	11.00	7.00	3.00	3.00	2.30	2.30	2.30	184.67%
YoY %	57.14%	133.33%	0.00%	30.43%	0.00%	0.00%	-	-
Horiz. %	478.26%	304.35%	130.43%	130.43%	100.00%	100.00%	100.00%	-
NAPS	1.0572	1.0697	1.00	1.0606	1.027	1.044	1.1349	-4.63%
YoY %	-1.17%	6.97%	-5.71%	3.27%	-1.63%	-8.01%	-	-
Horiz. %	93.15%	94.26%	88.11%	93.45%	90.49%	91.99%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 299,528
RPS	107.68	106.85	108.68	96.39	95.20	100.27	105.02	1.68%
YoY %	0.78%	-1.68%	12.75%	1.25%	-5.06%	-4.52%	-	-
Horiz. %	102.53%	101.74%	103.49%	91.78%	90.65%	95.48%	100.00%	-
EPS	6.07	5.78	5.36	6.07	6.23	7.47	8.30	-18.87%
YoY %	5.02%	7.84%	-11.70%	-2.57%	-16.60%	-10.00%	-	-
Horiz. %	73.13%	69.64%	64.58%	73.13%	75.06%	90.00%	100.00%	-
DPS	6.64	4.23	1.81	1.81	1.39	1.39	1.39	184.45%
YoY %	56.97%	133.70%	0.00%	30.22%	0.00%	0.00%	-	-
Horiz. %	477.70%	304.32%	130.22%	130.22%	100.00%	100.00%	100.00%	-
NAPS	0.6369	0.6452	0.6032	0.6413	0.6217	0.6332	0.6869	-4.92%
YoY %	-1.29%	6.96%	-5.94%	3.15%	-1.82%	-7.82%	-	-
Horiz. %	92.72%	93.93%	87.81%	93.36%	90.51%	92.18%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	1.05	0.96	0.88	0.91	0.92	0.88	0.73	-
P/RPS	0.59	0.54	0.49	0.57	0.58	0.53	0.42	25.50%
YoY %	9.26%	10.20%	-14.04%	-1.72%	9.43%	26.19%	-	-
Horiz. %	140.48%	128.57%	116.67%	135.71%	138.10%	126.19%	100.00%	-
P/EPS	10.43	10.01	9.91	9.06	8.94	7.15	5.32	56.83%
YoY %	4.20%	1.01%	9.38%	1.34%	25.03%	34.40%	-	-
Horiz. %	196.05%	188.16%	186.28%	170.30%	168.05%	134.40%	100.00%	-
EY	9.59	9.99	10.09	11.04	11.19	13.99	18.79	-36.21%
YoY %	-4.00%	-0.99%	-8.61%	-1.34%	-20.01%	-25.55%	-	-
Horiz. %	51.04%	53.17%	53.70%	58.75%	59.55%	74.45%	100.00%	-
DY	10.48	7.29	3.41	3.30	2.50	2.61	3.15	123.35%
YoY %	43.76%	113.78%	3.33%	32.00%	-4.21%	-17.14%	-	-
Horiz. %	332.70%	231.43%	108.25%	104.76%	79.37%	82.86%	100.00%	-
P/NAPS	0.99	0.90	0.88	0.86	0.90	0.84	0.64	33.85%
YoY %	10.00%	2.27%	2.33%	-4.44%	7.14%	31.25%	-	-
Horiz. %	154.69%	140.62%	137.50%	134.38%	140.62%	131.25%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	20/08/07	18/05/07	27/02/07	28/11/06	29/08/06	25/05/06	03/03/06	-
Price	0.95	1.00	1.03	0.90	0.90	0.94	0.77	-
P/RPS	0.53	0.56	0.57	0.56	0.57	0.57	0.44	13.24%
YoY %	-5.36%	-1.75%	1.79%	-1.75%	0.00%	29.55%	-	-
Horiz. %	120.45%	127.27%	129.55%	127.27%	129.55%	129.55%	100.00%	-
P/EPS	9.44	10.43	11.59	8.96	8.75	7.64	5.61	41.60%
YoY %	-9.49%	-10.01%	29.35%	2.40%	14.53%	36.19%	-	-
Horiz. %	168.27%	185.92%	206.60%	159.71%	155.97%	136.19%	100.00%	-
EY	10.60	9.59	8.62	11.16	11.43	13.10	17.82	-29.33%
YoY %	10.53%	11.25%	-22.76%	-2.36%	-12.75%	-26.49%	-	-
Horiz. %	59.48%	53.82%	48.37%	62.63%	64.14%	73.51%	100.00%	-
DY	11.58	7.00	2.91	3.33	2.56	2.45	2.99	147.23%
YoY %	65.43%	140.55%	-12.61%	30.08%	4.49%	-18.06%	-	-
Horiz. %	387.29%	234.11%	97.32%	111.37%	85.62%	81.94%	100.00%	-
P/NAPS	0.90	0.93	1.03	0.85	0.88	0.90	0.68	20.60%
YoY %	-3.23%	-9.71%	21.18%	-3.41%	-2.22%	32.35%	-	-
Horiz. %	132.35%	136.76%	151.47%	125.00%	129.41%	132.35%	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