[PRTASCO] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -10.07%
YoY- -10.48%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 538,378 477,531 471,590 496,728 520,273 529,389 542,351 -0.48%
PBT 79,817 72,465 65,443 75,063 79,878 81,622 84,911 -4.02%
Tax -26,239 -22,204 -19,506 -21,922 -26,478 -32,056 -37,771 -21.51%
NP 53,578 50,261 45,937 53,141 53,400 49,566 47,140 8.88%
-
NP to SH 26,543 30,089 30,860 36,991 41,132 41,242 42,658 -27.05%
-
Tax Rate 32.87% 30.64% 29.81% 29.20% 33.15% 39.27% 44.48% -
Total Cost 484,800 427,270 425,653 443,587 466,873 479,823 495,211 -1.40%
-
Net Worth 298,798 317,679 307,963 313,692 340,297 309,891 301,987 -0.70%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 8,985 8,985 6,903 6,903 6,903 13,811 6,908 19.09%
Div Payout % 33.85% 29.86% 22.37% 18.66% 16.78% 33.49% 16.20% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 298,798 317,679 307,963 313,692 340,297 309,891 301,987 -0.70%
NOSH 298,798 299,528 299,867 300,471 299,848 300,137 300,186 -0.30%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.95% 10.53% 9.74% 10.70% 10.26% 9.36% 8.69% -
ROE 8.88% 9.47% 10.02% 11.79% 12.09% 13.31% 14.13% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 180.18 159.43 157.27 165.32 173.51 176.38 180.67 -0.18%
EPS 8.88 10.05 10.29 12.31 13.72 13.74 14.21 -26.84%
DPS 3.00 3.00 2.30 2.30 2.30 4.60 2.30 19.32%
NAPS 1.00 1.0606 1.027 1.044 1.1349 1.0325 1.006 -0.39%
Adjusted Per Share Value based on latest NOSH - 300,471
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 108.68 96.39 95.20 100.27 105.02 106.86 109.48 -0.48%
EPS 5.36 6.07 6.23 7.47 8.30 8.33 8.61 -27.02%
DPS 1.81 1.81 1.39 1.39 1.39 2.79 1.39 19.18%
NAPS 0.6032 0.6413 0.6217 0.6332 0.6869 0.6255 0.6096 -0.69%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.88 0.91 0.92 0.88 0.73 0.85 0.95 -
P/RPS 0.49 0.57 0.58 0.53 0.42 0.48 0.53 -5.08%
P/EPS 9.91 9.06 8.94 7.15 5.32 6.19 6.69 29.85%
EY 10.09 11.04 11.19 13.99 18.79 16.17 14.96 -23.03%
DY 3.41 3.30 2.50 2.61 3.15 5.41 2.42 25.60%
P/NAPS 0.88 0.86 0.90 0.84 0.64 0.82 0.94 -4.29%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 29/08/06 25/05/06 03/03/06 18/11/05 29/08/05 -
Price 1.03 0.90 0.90 0.94 0.77 0.67 0.72 -
P/RPS 0.57 0.56 0.57 0.57 0.44 0.38 0.40 26.55%
P/EPS 11.59 8.96 8.75 7.64 5.61 4.88 5.07 73.27%
EY 8.62 11.16 11.43 13.10 17.82 20.51 19.74 -42.35%
DY 2.91 3.33 2.56 2.45 2.99 6.87 3.19 -5.92%
P/NAPS 1.03 0.85 0.88 0.90 0.68 0.65 0.72 26.87%

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