[PRTASCO] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1.5%
YoY- -5.79%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 661,460 554,710 549,820 654,008 547,090 607,510 399,840 8.74%
PBT 79,188 66,368 64,794 83,120 85,572 59,600 65,982 3.08%
Tax -25,260 -22,650 -24,230 -22,146 -25,672 -20,670 -21,410 2.79%
NP 53,928 43,718 40,564 60,974 59,900 38,930 44,572 3.22%
-
NP to SH 39,522 25,484 26,856 39,990 42,448 21,714 26,934 6.59%
-
Tax Rate 31.90% 34.13% 37.40% 26.64% 30.00% 34.68% 32.45% -
Total Cost 607,532 510,992 509,256 593,034 487,190 568,580 355,268 9.34%
-
Net Worth 383,113 361,557 356,153 341,131 341,958 322,943 315,683 3.27%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 24,396 - - 29,666 23,747 23,796 - -
Div Payout % 61.73% - - 74.18% 55.94% 109.59% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 383,113 361,557 356,153 341,131 341,958 322,943 315,683 3.27%
NOSH 304,953 297,016 296,423 296,661 296,839 297,452 298,603 0.35%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.15% 7.88% 7.38% 9.32% 10.95% 6.41% 11.15% -
ROE 10.32% 7.05% 7.54% 11.72% 12.41% 6.72% 8.53% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 216.91 186.76 185.48 220.46 184.31 204.24 133.90 8.36%
EPS 12.96 8.58 9.06 13.48 14.30 7.30 9.02 6.22%
DPS 8.00 0.00 0.00 10.00 8.00 8.00 0.00 -
NAPS 1.2563 1.2173 1.2015 1.1499 1.152 1.0857 1.0572 2.91%
Adjusted Per Share Value based on latest NOSH - 296,608
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 133.52 111.97 110.99 132.02 110.44 122.63 80.71 8.74%
EPS 7.98 5.14 5.42 8.07 8.57 4.38 5.44 6.58%
DPS 4.92 0.00 0.00 5.99 4.79 4.80 0.00 -
NAPS 0.7734 0.7298 0.7189 0.6886 0.6903 0.6519 0.6372 3.27%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.17 0.93 1.01 1.00 0.79 0.82 1.05 -
P/RPS 0.54 0.50 0.54 0.45 0.43 0.40 0.78 -5.93%
P/EPS 9.03 10.84 11.15 7.42 5.52 11.23 11.64 -4.13%
EY 11.08 9.23 8.97 13.48 18.10 8.90 8.59 4.32%
DY 6.84 0.00 0.00 10.00 10.13 9.76 0.00 -
P/NAPS 0.93 0.76 0.84 0.87 0.69 0.76 0.99 -1.03%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 23/08/11 24/08/10 27/08/09 26/08/08 20/08/07 -
Price 1.27 0.92 0.97 1.04 0.90 0.71 0.95 -
P/RPS 0.59 0.49 0.52 0.47 0.49 0.35 0.71 -3.03%
P/EPS 9.80 10.72 10.71 7.72 6.29 9.73 10.53 -1.18%
EY 10.20 9.33 9.34 12.96 15.89 10.28 9.49 1.20%
DY 6.30 0.00 0.00 9.62 8.89 11.27 0.00 -
P/NAPS 1.01 0.76 0.81 0.90 0.78 0.65 0.90 1.93%

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