[PRTASCO] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 16.83%
YoY- -2.33%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 679,437 615,720 598,938 620,318 629,148 625,036 610,160 7.41%
PBT 89,404 85,592 85,853 78,778 72,868 72,699 68,272 19.63%
Tax -24,726 -24,864 -26,666 -25,015 -24,165 -20,820 -18,152 22.81%
NP 64,678 60,728 59,187 53,763 48,703 51,879 50,120 18.47%
-
NP to SH 43,196 41,284 39,183 33,668 28,817 29,589 31,092 24.43%
-
Tax Rate 27.66% 29.05% 31.06% 31.75% 33.16% 28.64% 26.59% -
Total Cost 614,759 554,992 539,751 566,555 580,445 573,157 560,040 6.39%
-
Net Worth 303,241 350,751 341,428 342,064 296,842 330,101 321,621 -3.83%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 35,573 35,573 32,613 20,758 20,838 20,838 23,874 30.36%
Div Payout % 82.35% 86.17% 83.23% 61.66% 72.31% 70.43% 76.79% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 303,241 350,751 341,428 342,064 296,842 330,101 321,621 -3.83%
NOSH 303,241 296,493 296,379 296,467 296,842 296,666 296,234 1.56%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.52% 9.86% 9.88% 8.67% 7.74% 8.30% 8.21% -
ROE 14.24% 11.77% 11.48% 9.84% 9.71% 8.96% 9.67% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 224.06 207.67 202.08 209.24 211.95 210.69 205.97 5.75%
EPS 14.24 13.92 13.22 11.36 9.71 9.97 10.50 22.45%
DPS 11.73 12.00 11.00 7.00 7.00 7.00 8.00 28.97%
NAPS 1.00 1.183 1.152 1.1538 1.00 1.1127 1.0857 -5.31%
Adjusted Per Share Value based on latest NOSH - 296,467
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 137.15 124.29 120.90 125.22 127.00 126.17 123.17 7.40%
EPS 8.72 8.33 7.91 6.80 5.82 5.97 6.28 24.38%
DPS 7.18 7.18 6.58 4.19 4.21 4.21 4.82 30.33%
NAPS 0.6121 0.708 0.6892 0.6905 0.5992 0.6663 0.6492 -3.83%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.91 0.90 0.79 0.58 0.62 0.67 0.82 -
P/RPS 0.41 0.43 0.39 0.28 0.29 0.32 0.40 1.65%
P/EPS 6.39 6.46 5.98 5.11 6.39 6.72 7.81 -12.48%
EY 15.65 15.47 16.73 19.58 15.66 14.89 12.80 14.29%
DY 12.89 13.33 13.92 12.07 11.29 10.45 9.76 20.31%
P/NAPS 0.91 0.76 0.69 0.50 0.62 0.60 0.76 12.72%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 25/05/09 25/02/09 20/11/08 26/08/08 -
Price 0.99 1.01 0.90 0.82 0.60 0.56 0.71 -
P/RPS 0.44 0.49 0.45 0.39 0.28 0.27 0.34 18.69%
P/EPS 6.95 7.25 6.81 7.22 6.18 5.61 6.76 1.85%
EY 14.39 13.79 14.69 13.85 16.18 17.81 14.78 -1.76%
DY 11.85 11.88 12.22 8.54 11.67 12.50 11.27 3.39%
P/NAPS 0.99 0.85 0.78 0.71 0.60 0.50 0.65 32.27%

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