[PRTASCO] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -2.73%
YoY- 95.49%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 554,710 549,820 654,008 547,090 607,510 399,840 409,684 5.17%
PBT 66,368 64,794 83,120 85,572 59,600 65,982 50,074 4.80%
Tax -22,650 -24,230 -22,146 -25,672 -20,670 -21,410 -15,568 6.44%
NP 43,718 40,564 60,974 59,900 38,930 44,572 34,506 4.01%
-
NP to SH 25,484 26,856 39,990 42,448 21,714 26,934 19,924 4.18%
-
Tax Rate 34.13% 37.40% 26.64% 30.00% 34.68% 32.45% 31.09% -
Total Cost 510,992 509,256 593,034 487,190 568,580 355,268 375,178 5.27%
-
Net Worth 361,557 356,153 341,131 341,958 322,943 315,683 307,236 2.74%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 29,666 23,747 23,796 - - -
Div Payout % - - 74.18% 55.94% 109.59% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 361,557 356,153 341,131 341,958 322,943 315,683 307,236 2.74%
NOSH 297,016 296,423 296,661 296,839 297,452 298,603 299,159 -0.11%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.88% 7.38% 9.32% 10.95% 6.41% 11.15% 8.42% -
ROE 7.05% 7.54% 11.72% 12.41% 6.72% 8.53% 6.48% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 186.76 185.48 220.46 184.31 204.24 133.90 136.95 5.30%
EPS 8.58 9.06 13.48 14.30 7.30 9.02 6.66 4.30%
DPS 0.00 0.00 10.00 8.00 8.00 0.00 0.00 -
NAPS 1.2173 1.2015 1.1499 1.152 1.0857 1.0572 1.027 2.87%
Adjusted Per Share Value based on latest NOSH - 296,379
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 111.97 110.99 132.02 110.44 122.63 80.71 82.70 5.17%
EPS 5.14 5.42 8.07 8.57 4.38 5.44 4.02 4.17%
DPS 0.00 0.00 5.99 4.79 4.80 0.00 0.00 -
NAPS 0.7298 0.7189 0.6886 0.6903 0.6519 0.6372 0.6202 2.74%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.93 1.01 1.00 0.79 0.82 1.05 0.92 -
P/RPS 0.50 0.54 0.45 0.43 0.40 0.78 0.67 -4.75%
P/EPS 10.84 11.15 7.42 5.52 11.23 11.64 13.81 -3.95%
EY 9.23 8.97 13.48 18.10 8.90 8.59 7.24 4.12%
DY 0.00 0.00 10.00 10.13 9.76 0.00 0.00 -
P/NAPS 0.76 0.84 0.87 0.69 0.76 0.99 0.90 -2.77%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 23/08/11 24/08/10 27/08/09 26/08/08 20/08/07 29/08/06 -
Price 0.92 0.97 1.04 0.90 0.71 0.95 0.90 -
P/RPS 0.49 0.52 0.47 0.49 0.35 0.71 0.66 -4.83%
P/EPS 10.72 10.71 7.72 6.29 9.73 10.53 13.51 -3.77%
EY 9.33 9.34 12.96 15.89 10.28 9.49 7.40 3.93%
DY 0.00 0.00 9.62 8.89 11.27 0.00 0.00 -
P/NAPS 0.76 0.81 0.90 0.78 0.65 0.90 0.88 -2.41%

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