[PRTASCO] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 18.55%
YoY- 26.96%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 625,036 610,160 553,489 506,325 538,409 533,456 529,302 11.68%
PBT 72,699 68,272 75,193 71,462 78,331 87,771 80,859 -6.82%
Tax -20,820 -18,152 -21,071 -18,523 -26,447 -29,161 -25,592 -12.82%
NP 51,879 50,120 54,122 52,939 51,884 58,610 55,267 -4.11%
-
NP to SH 29,589 31,092 34,470 33,700 28,427 30,047 28,647 2.17%
-
Tax Rate 28.64% 26.59% 28.02% 25.92% 33.76% 33.22% 31.65% -
Total Cost 573,157 560,040 499,367 453,386 486,525 474,846 474,035 13.45%
-
Net Worth 330,101 321,621 328,499 322,808 324,172 315,500 319,640 2.16%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 20,838 23,874 35,811 35,825 35,825 32,875 20,938 -0.31%
Div Payout % 70.43% 76.79% 103.89% 106.31% 126.03% 109.41% 73.09% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 330,101 321,621 328,499 322,808 324,172 315,500 319,640 2.16%
NOSH 296,666 296,234 298,472 298,730 298,391 298,430 298,813 -0.47%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.30% 8.21% 9.78% 10.46% 9.64% 10.99% 10.44% -
ROE 8.96% 9.67% 10.49% 10.44% 8.77% 9.52% 8.96% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 210.69 205.97 185.44 169.49 180.44 178.75 177.13 12.22%
EPS 9.97 10.50 11.55 11.28 9.53 10.07 9.59 2.61%
DPS 7.00 8.00 12.00 12.00 12.00 11.00 7.00 0.00%
NAPS 1.1127 1.0857 1.1006 1.0806 1.0864 1.0572 1.0697 2.65%
Adjusted Per Share Value based on latest NOSH - 298,730
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 126.17 123.17 111.73 102.21 108.68 107.68 106.85 11.68%
EPS 5.97 6.28 6.96 6.80 5.74 6.07 5.78 2.17%
DPS 4.21 4.82 7.23 7.23 7.23 6.64 4.23 -0.31%
NAPS 0.6663 0.6492 0.6631 0.6516 0.6544 0.6369 0.6452 2.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.67 0.82 0.85 0.98 1.03 1.05 0.96 -
P/RPS 0.32 0.40 0.46 0.58 0.57 0.59 0.54 -29.38%
P/EPS 6.72 7.81 7.36 8.69 10.81 10.43 10.01 -23.27%
EY 14.89 12.80 13.59 11.51 9.25 9.59 9.99 30.38%
DY 10.45 9.76 14.12 12.24 11.65 10.48 7.29 27.04%
P/NAPS 0.60 0.76 0.77 0.91 0.95 0.99 0.90 -23.62%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 26/08/08 21/05/08 28/02/08 03/12/07 20/08/07 18/05/07 -
Price 0.56 0.71 0.89 0.90 1.00 0.95 1.00 -
P/RPS 0.27 0.34 0.48 0.53 0.55 0.53 0.56 -38.43%
P/EPS 5.61 6.76 7.71 7.98 10.50 9.44 10.43 -33.78%
EY 17.81 14.78 12.98 12.53 9.53 10.60 9.59 50.91%
DY 12.50 11.27 13.48 13.33 12.00 11.58 7.00 47.03%
P/NAPS 0.50 0.65 0.81 0.83 0.92 0.90 0.93 -33.80%

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