[PRTASCO] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -4.83%
YoY- 4.09%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 598,938 620,318 629,148 625,036 610,160 553,489 506,325 11.86%
PBT 85,853 78,778 72,868 72,699 68,272 75,193 71,462 13.02%
Tax -26,666 -25,015 -24,165 -20,820 -18,152 -21,071 -18,523 27.52%
NP 59,187 53,763 48,703 51,879 50,120 54,122 52,939 7.72%
-
NP to SH 39,183 33,668 28,817 29,589 31,092 34,470 33,700 10.58%
-
Tax Rate 31.06% 31.75% 33.16% 28.64% 26.59% 28.02% 25.92% -
Total Cost 539,751 566,555 580,445 573,157 560,040 499,367 453,386 12.33%
-
Net Worth 341,428 342,064 296,842 330,101 321,621 328,499 322,808 3.81%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 32,613 20,758 20,838 20,838 23,874 35,811 35,825 -6.07%
Div Payout % 83.23% 61.66% 72.31% 70.43% 76.79% 103.89% 106.31% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 341,428 342,064 296,842 330,101 321,621 328,499 322,808 3.81%
NOSH 296,379 296,467 296,842 296,666 296,234 298,472 298,730 -0.52%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.88% 8.67% 7.74% 8.30% 8.21% 9.78% 10.46% -
ROE 11.48% 9.84% 9.71% 8.96% 9.67% 10.49% 10.44% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 202.08 209.24 211.95 210.69 205.97 185.44 169.49 12.45%
EPS 13.22 11.36 9.71 9.97 10.50 11.55 11.28 11.17%
DPS 11.00 7.00 7.00 7.00 8.00 12.00 12.00 -5.64%
NAPS 1.152 1.1538 1.00 1.1127 1.0857 1.1006 1.0806 4.36%
Adjusted Per Share Value based on latest NOSH - 296,666
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 120.90 125.22 127.00 126.17 123.17 111.73 102.21 11.85%
EPS 7.91 6.80 5.82 5.97 6.28 6.96 6.80 10.61%
DPS 6.58 4.19 4.21 4.21 4.82 7.23 7.23 -6.09%
NAPS 0.6892 0.6905 0.5992 0.6663 0.6492 0.6631 0.6516 3.81%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.79 0.58 0.62 0.67 0.82 0.85 0.98 -
P/RPS 0.39 0.28 0.29 0.32 0.40 0.46 0.58 -23.26%
P/EPS 5.98 5.11 6.39 6.72 7.81 7.36 8.69 -22.07%
EY 16.73 19.58 15.66 14.89 12.80 13.59 11.51 28.34%
DY 13.92 12.07 11.29 10.45 9.76 14.12 12.24 8.96%
P/NAPS 0.69 0.50 0.62 0.60 0.76 0.77 0.91 -16.86%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 25/05/09 25/02/09 20/11/08 26/08/08 21/05/08 28/02/08 -
Price 0.90 0.82 0.60 0.56 0.71 0.89 0.90 -
P/RPS 0.45 0.39 0.28 0.27 0.34 0.48 0.53 -10.34%
P/EPS 6.81 7.22 6.18 5.61 6.76 7.71 7.98 -10.03%
EY 14.69 13.85 16.18 17.81 14.78 12.98 12.53 11.19%
DY 12.22 8.54 11.67 12.50 11.27 13.48 13.33 -5.63%
P/NAPS 0.78 0.71 0.60 0.50 0.65 0.81 0.83 -4.06%

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