[PRTASCO] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 27.31%
YoY- 35.18%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 654,008 547,090 607,510 399,840 409,684 507,050 587,240 1.81%
PBT 83,120 85,572 59,600 65,982 50,074 78,946 84,864 -0.34%
Tax -22,146 -25,672 -20,670 -21,410 -15,568 -21,252 -37,720 -8.48%
NP 60,974 59,900 38,930 44,572 34,506 57,694 47,144 4.37%
-
NP to SH 39,990 42,448 21,714 26,934 19,924 40,468 47,144 -2.70%
-
Tax Rate 26.64% 30.00% 34.68% 32.45% 31.09% 26.92% 44.45% -
Total Cost 593,034 487,190 568,580 355,268 375,178 449,356 540,096 1.56%
-
Net Worth 341,131 341,958 322,943 315,683 307,236 302,008 290,901 2.68%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 29,666 23,747 23,796 - - - 21,592 5.43%
Div Payout % 74.18% 55.94% 109.59% - - - 45.80% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 341,131 341,958 322,943 315,683 307,236 302,008 290,901 2.68%
NOSH 296,661 296,839 297,452 298,603 299,159 300,207 299,898 -0.18%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.32% 10.95% 6.41% 11.15% 8.42% 11.38% 8.03% -
ROE 11.72% 12.41% 6.72% 8.53% 6.48% 13.40% 16.21% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 220.46 184.31 204.24 133.90 136.95 168.90 195.81 1.99%
EPS 13.48 14.30 7.30 9.02 6.66 13.48 15.72 -2.52%
DPS 10.00 8.00 8.00 0.00 0.00 0.00 7.20 5.62%
NAPS 1.1499 1.152 1.0857 1.0572 1.027 1.006 0.97 2.87%
Adjusted Per Share Value based on latest NOSH - 298,430
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 132.02 110.44 122.63 80.71 82.70 102.35 118.54 1.81%
EPS 8.07 8.57 4.38 5.44 4.02 8.17 9.52 -2.71%
DPS 5.99 4.79 4.80 0.00 0.00 0.00 4.36 5.43%
NAPS 0.6886 0.6903 0.6519 0.6372 0.6202 0.6096 0.5872 2.68%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.00 0.79 0.82 1.05 0.92 0.95 1.41 -
P/RPS 0.45 0.43 0.40 0.78 0.67 0.56 0.72 -7.53%
P/EPS 7.42 5.52 11.23 11.64 13.81 7.05 8.97 -3.11%
EY 13.48 18.10 8.90 8.59 7.24 14.19 11.15 3.21%
DY 10.00 10.13 9.76 0.00 0.00 0.00 5.11 11.83%
P/NAPS 0.87 0.69 0.76 0.99 0.90 0.94 1.45 -8.15%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 27/08/09 26/08/08 20/08/07 29/08/06 29/08/05 20/08/04 -
Price 1.04 0.90 0.71 0.95 0.90 0.72 1.18 -
P/RPS 0.47 0.49 0.35 0.71 0.66 0.43 0.60 -3.98%
P/EPS 7.72 6.29 9.73 10.53 13.51 5.34 7.51 0.46%
EY 12.96 15.89 10.28 9.49 7.40 18.72 13.32 -0.45%
DY 9.62 8.89 11.27 0.00 0.00 0.00 6.10 7.88%
P/NAPS 0.90 0.78 0.65 0.90 0.88 0.72 1.22 -4.94%

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