[PRTASCO] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 56.39%
YoY- -50.77%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 547,090 607,510 399,840 409,684 507,050 587,240 132,428 26.64%
PBT 85,572 59,600 65,982 50,074 78,946 84,864 20,270 27.10%
Tax -25,672 -20,670 -21,410 -15,568 -21,252 -37,720 -8,174 20.99%
NP 59,900 38,930 44,572 34,506 57,694 47,144 12,096 30.52%
-
NP to SH 42,448 21,714 26,934 19,924 40,468 47,144 12,096 23.24%
-
Tax Rate 30.00% 34.68% 32.45% 31.09% 26.92% 44.45% 40.33% -
Total Cost 487,190 568,580 355,268 375,178 449,356 540,096 120,332 26.21%
-
Net Worth 341,958 322,943 315,683 307,236 302,008 290,901 27,364 52.27%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 23,747 23,796 - - - 21,592 - -
Div Payout % 55.94% 109.59% - - - 45.80% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 341,958 322,943 315,683 307,236 302,008 290,901 27,364 52.27%
NOSH 296,839 297,452 298,603 299,159 300,207 299,898 34,639 43.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 10.95% 6.41% 11.15% 8.42% 11.38% 8.03% 9.13% -
ROE 12.41% 6.72% 8.53% 6.48% 13.40% 16.21% 44.20% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 184.31 204.24 133.90 136.95 168.90 195.81 382.31 -11.44%
EPS 14.30 7.30 9.02 6.66 13.48 15.72 34.92 -13.81%
DPS 8.00 8.00 0.00 0.00 0.00 7.20 0.00 -
NAPS 1.152 1.0857 1.0572 1.027 1.006 0.97 0.79 6.48%
Adjusted Per Share Value based on latest NOSH - 299,867
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 113.61 126.16 83.03 85.08 105.29 121.95 27.50 26.64%
EPS 8.81 4.51 5.59 4.14 8.40 9.79 2.51 23.25%
DPS 4.93 4.94 0.00 0.00 0.00 4.48 0.00 -
NAPS 0.7101 0.6706 0.6556 0.638 0.6272 0.6041 0.0568 52.28%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.79 0.82 1.05 0.92 0.95 1.41 0.00 -
P/RPS 0.43 0.40 0.78 0.67 0.56 0.72 0.00 -
P/EPS 5.52 11.23 11.64 13.81 7.05 8.97 0.00 -
EY 18.10 8.90 8.59 7.24 14.19 11.15 0.00 -
DY 10.13 9.76 0.00 0.00 0.00 5.11 0.00 -
P/NAPS 0.69 0.76 0.99 0.90 0.94 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 26/08/08 20/08/07 29/08/06 29/08/05 20/08/04 06/08/03 -
Price 0.90 0.71 0.95 0.90 0.72 1.18 0.00 -
P/RPS 0.49 0.35 0.71 0.66 0.43 0.60 0.00 -
P/EPS 6.29 9.73 10.53 13.51 5.34 7.51 0.00 -
EY 15.89 10.28 9.49 7.40 18.72 13.32 0.00 -
DY 8.89 11.27 0.00 0.00 0.00 6.10 0.00 -
P/NAPS 0.78 0.65 0.90 0.88 0.72 1.22 0.00 -

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