[PRTASCO] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 2.28%
YoY- 20.33%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 629,148 625,036 610,160 553,489 506,325 538,409 533,456 11.57%
PBT 72,868 72,699 68,272 75,193 71,462 78,331 87,771 -11.61%
Tax -24,165 -20,820 -18,152 -21,071 -18,523 -26,447 -29,161 -11.72%
NP 48,703 51,879 50,120 54,122 52,939 51,884 58,610 -11.56%
-
NP to SH 28,817 29,589 31,092 34,470 33,700 28,427 30,047 -2.73%
-
Tax Rate 33.16% 28.64% 26.59% 28.02% 25.92% 33.76% 33.22% -
Total Cost 580,445 573,157 560,040 499,367 453,386 486,525 474,846 14.25%
-
Net Worth 296,842 330,101 321,621 328,499 322,808 324,172 315,500 -3.96%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 20,838 20,838 23,874 35,811 35,825 35,825 32,875 -26.10%
Div Payout % 72.31% 70.43% 76.79% 103.89% 106.31% 126.03% 109.41% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 296,842 330,101 321,621 328,499 322,808 324,172 315,500 -3.96%
NOSH 296,842 296,666 296,234 298,472 298,730 298,391 298,430 -0.35%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.74% 8.30% 8.21% 9.78% 10.46% 9.64% 10.99% -
ROE 9.71% 8.96% 9.67% 10.49% 10.44% 8.77% 9.52% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 211.95 210.69 205.97 185.44 169.49 180.44 178.75 11.96%
EPS 9.71 9.97 10.50 11.55 11.28 9.53 10.07 -2.38%
DPS 7.00 7.00 8.00 12.00 12.00 12.00 11.00 -25.91%
NAPS 1.00 1.1127 1.0857 1.1006 1.0806 1.0864 1.0572 -3.62%
Adjusted Per Share Value based on latest NOSH - 298,472
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 127.00 126.17 123.17 111.73 102.21 108.68 107.68 11.57%
EPS 5.82 5.97 6.28 6.96 6.80 5.74 6.07 -2.75%
DPS 4.21 4.21 4.82 7.23 7.23 7.23 6.64 -26.09%
NAPS 0.5992 0.6663 0.6492 0.6631 0.6516 0.6544 0.6369 -3.96%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.62 0.67 0.82 0.85 0.98 1.03 1.05 -
P/RPS 0.29 0.32 0.40 0.46 0.58 0.57 0.59 -37.58%
P/EPS 6.39 6.72 7.81 7.36 8.69 10.81 10.43 -27.75%
EY 15.66 14.89 12.80 13.59 11.51 9.25 9.59 38.46%
DY 11.29 10.45 9.76 14.12 12.24 11.65 10.48 5.06%
P/NAPS 0.62 0.60 0.76 0.77 0.91 0.95 0.99 -26.69%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 20/11/08 26/08/08 21/05/08 28/02/08 03/12/07 20/08/07 -
Price 0.60 0.56 0.71 0.89 0.90 1.00 0.95 -
P/RPS 0.28 0.27 0.34 0.48 0.53 0.55 0.53 -34.52%
P/EPS 6.18 5.61 6.76 7.71 7.98 10.50 9.44 -24.50%
EY 16.18 17.81 14.78 12.98 12.53 9.53 10.60 32.40%
DY 11.67 12.50 11.27 13.48 13.33 12.00 11.58 0.51%
P/NAPS 0.60 0.50 0.65 0.81 0.83 0.92 0.90 -23.59%

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