[PRTASCO] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	645,370	600,584	654,457	604,580	622,482	464,201	464,160	5.64%
YoY %	7.46%	-8.23%	8.25%	-2.88%	34.10%	0.01%	-	-
Horiz. %	139.04%	129.39%	141.00%	130.25%	134.11%	100.01%	100.00%	-
PBT	95,692	64,173	95,066	86,626	69,660	68,010	69,992	5.34%
YoY %	49.12%	-32.50%	9.74%	24.36%	2.43%	-2.83%	-	-
Horiz. %	136.72%	91.69%	135.82%	123.77%	99.53%	97.17%	100.00%	-
Tax	-28,517	-23,702	-25,452	-25,805	-24,873	-21,809	-21,533	4.78%
YoY %	-20.31%	6.88%	1.37%	-3.75%	-14.05%	-1.28%	-	-
Horiz. %	132.43%	110.07%	118.20%	119.84%	115.51%	101.28%	100.00%	-
NP	67,174	40,470	69,614	60,821	44,786	46,201	48,458	5.58%
YoY %	65.98%	-41.87%	14.46%	35.80%	-3.06%	-4.66%	-	-
Horiz. %	138.62%	83.52%	143.66%	125.51%	92.42%	95.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,978	26,058	47,140	40,474	23,850	29,334	26,821	7.31%
YoY %	57.26%	-44.72%	16.47%	69.70%	-18.70%	9.37%	-	-
Horiz. %	152.78%	97.16%	175.76%	150.90%	88.92%	109.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.80%	36.93%	26.77%	29.79%	35.71%	32.07%	30.76%	-
YoY %	-19.31%	37.95%	-10.14%	-16.58%	11.35%	4.26%	-	-
Horiz. %	96.88%	120.06%	87.03%	96.85%	116.09%	104.26%	100.00%	-
Total Cost	578,196	560,113	584,842	543,758	577,696	418,000	415,701	5.64%
YoY %	3.23%	-4.23%	7.56%	-5.87%	38.20%	0.55%	-	-
Horiz. %	139.09%	134.74%	140.69%	130.81%	138.97%	100.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	379,072	357,930	356,011	351,037	330,630	324,313	317,485	2.99%
YoY %	5.91%	0.54%	1.42%	6.17%	1.95%	2.15%	-	-
Horiz. %	119.40%	112.74%	112.13%	110.57%	104.14%	102.15%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	39,554	15,817	19,773	31,651	27,733	15,921	11,973	22.01%
YoY %	150.07%	-20.01%	-37.53%	14.13%	74.19%	32.97%	-	-
Horiz. %	330.36%	132.11%	165.15%	264.35%	231.63%	132.97%	100.00%	-
Div Payout %	96.53%	60.70%	41.95%	78.20%	116.28%	54.27%	44.64%	-
YoY %	59.03%	44.70%	-46.36%	-32.75%	114.26%	21.57%	-	-
Horiz. %	216.24%	135.98%	93.97%	175.18%	260.48%	121.57%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	379,072	357,930	356,011	351,037	330,630	324,313	317,485	2.99%
YoY %	5.91%	0.54%	1.42%	6.17%	1.95%	2.15%	-	-
Horiz. %	119.40%	112.74%	112.13%	110.57%	104.14%	102.15%	100.00%	-
NOSH	296,660	296,570	296,602	296,735	297,142	298,521	299,345	-0.14%
YoY %	0.03%	-0.01%	-0.04%	-0.14%	-0.46%	-0.28%	-	-
Horiz. %	99.10%	99.07%	99.08%	99.13%	99.26%	99.72%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	10.41%	6.74%	10.64%	10.06%	7.19%	9.95%	10.44%	-
YoY %	54.45%	-36.65%	5.77%	39.92%	-27.74%	-4.69%	-	-
Horiz. %	99.71%	64.56%	101.92%	96.36%	68.87%	95.31%	100.00%	-
ROE	10.81%	7.28%	13.24%	11.53%	7.21%	9.05%	8.45%	-
YoY %	48.49%	-45.02%	14.83%	59.92%	-20.33%	7.10%	-	-
Horiz. %	127.93%	86.15%	156.69%	136.45%	85.33%	107.10%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	217.55	202.51	220.65	203.74	209.49	155.50	155.06	5.80%
YoY %	7.43%	-8.22%	8.30%	-2.74%	34.72%	0.28%	-	-
Horiz. %	140.30%	130.60%	142.30%	131.39%	135.10%	100.28%	100.00%	-
EPS	13.81	8.79	15.89	13.64	8.03	9.83	8.96	7.46%
YoY %	57.11%	-44.68%	16.50%	69.86%	-18.31%	9.71%	-	-
Horiz. %	154.13%	98.10%	177.34%	152.23%	89.62%	109.71%	100.00%	-
DPS	13.33	5.33	6.67	10.67	9.33	5.33	4.00	22.19%
YoY %	150.09%	-20.09%	-37.49%	14.36%	75.05%	33.25%	-	-
Horiz. %	333.25%	133.25%	166.75%	266.75%	233.25%	133.25%	100.00%	-
NAPS	1.2778	1.2069	1.2003	1.183	1.1127	1.0864	1.0606	3.15%
YoY %	5.87%	0.55%	1.46%	6.32%	2.42%	2.43%	-	-
Horiz. %	120.48%	113.79%	113.17%	111.54%	104.91%	102.43%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 296,493
RPS	130.27	121.23	132.11	122.04	125.65	93.70	93.70	5.64%
YoY %	7.46%	-8.24%	8.25%	-2.87%	34.10%	0.00%	-	-
Horiz. %	139.03%	129.38%	140.99%	130.25%	134.10%	100.00%	100.00%	-
EPS	8.27	5.26	9.52	8.17	4.81	5.92	5.41	7.32%
YoY %	57.22%	-44.75%	16.52%	69.85%	-18.75%	9.43%	-	-
Horiz. %	152.87%	97.23%	175.97%	151.02%	88.91%	109.43%	100.00%	-
DPS	7.98	3.19	3.99	6.39	5.60	3.21	2.42	21.97%
YoY %	150.16%	-20.05%	-37.56%	14.11%	74.45%	32.64%	-	-
Horiz. %	329.75%	131.82%	164.88%	264.05%	231.40%	132.64%	100.00%	-
NAPS	0.7652	0.7225	0.7186	0.7086	0.6674	0.6547	0.6409	2.99%
YoY %	5.91%	0.54%	1.41%	6.17%	1.94%	2.15%	-	-
Horiz. %	119.39%	112.73%	112.12%	110.56%	104.13%	102.15%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.92	0.96	1.04	0.90	0.67	1.03	0.91	-
P/RPS	0.42	0.47	0.47	0.44	0.32	0.66	0.59	-5.50%
YoY %	-10.64%	0.00%	6.82%	37.50%	-51.52%	11.86%	-	-
Horiz. %	71.19%	79.66%	79.66%	74.58%	54.24%	111.86%	100.00%	-
P/EPS	6.66	10.93	6.54	6.60	8.35	10.48	10.16	-6.79%
YoY %	-39.07%	67.13%	-0.91%	-20.96%	-20.32%	3.15%	-	-
Horiz. %	65.55%	107.58%	64.37%	64.96%	82.19%	103.15%	100.00%	-
EY	15.01	9.15	15.28	15.16	11.98	9.54	9.85	7.26%
YoY %	64.04%	-40.12%	0.79%	26.54%	25.58%	-3.15%	-	-
Horiz. %	152.39%	92.89%	155.13%	153.91%	121.62%	96.85%	100.00%	-
DY	14.49	5.56	6.41	11.85	13.93	5.18	4.40	21.95%
YoY %	160.61%	-13.26%	-45.91%	-14.93%	168.92%	17.73%	-	-
Horiz. %	329.32%	126.36%	145.68%	269.32%	316.59%	117.73%	100.00%	-
P/NAPS	0.72	0.80	0.87	0.76	0.60	0.95	0.86	-2.91%
YoY %	-10.00%	-8.05%	14.47%	26.67%	-36.84%	10.47%	-	-
Horiz. %	83.72%	93.02%	101.16%	88.37%	69.77%	110.47%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/11/12	23/11/11	24/11/10	26/11/09	20/11/08	03/12/07	28/11/06	-
Price	0.96	0.96	1.06	1.01	0.56	1.00	0.90	-
P/RPS	0.44	0.47	0.48	0.50	0.27	0.64	0.58	-4.49%
YoY %	-6.38%	-2.08%	-4.00%	85.19%	-57.81%	10.34%	-	-
Horiz. %	75.86%	81.03%	82.76%	86.21%	46.55%	110.34%	100.00%	-
P/EPS	6.95	10.93	6.67	7.40	6.98	10.18	10.04	-5.94%
YoY %	-36.41%	63.87%	-9.86%	6.02%	-31.43%	1.39%	-	-
Horiz. %	69.22%	108.86%	66.43%	73.71%	69.52%	101.39%	100.00%	-
EY	14.39	9.15	14.99	13.50	14.33	9.83	9.96	6.31%
YoY %	57.27%	-38.96%	11.04%	-5.79%	45.78%	-1.31%	-	-
Horiz. %	144.48%	91.87%	150.50%	135.54%	143.88%	98.69%	100.00%	-
DY	13.89	5.56	6.29	10.56	16.67	5.33	4.44	20.91%
YoY %	149.82%	-11.61%	-40.44%	-36.65%	212.76%	20.05%	-	-
Horiz. %	312.84%	125.23%	141.67%	237.84%	375.45%	120.05%	100.00%	-
P/NAPS	0.75	0.80	0.88	0.85	0.50	0.92	0.85	-2.06%
YoY %	-6.25%	-9.09%	3.53%	70.00%	-45.65%	8.24%	-	-
Horiz. %	88.24%	94.12%	103.53%	100.00%	58.82%	108.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos