[PRTASCO] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	775,616	645,370	600,584	654,457	604,580	622,482	464,201	8.92%
YoY %	20.18%	7.46%	-8.23%	8.25%	-2.88%	34.10%	-	-
Horiz. %	167.09%	139.03%	129.38%	140.99%	130.24%	134.10%	100.00%	-
PBT	93,312	95,692	64,173	95,066	86,626	69,660	68,010	5.40%
YoY %	-2.49%	49.12%	-32.50%	9.74%	24.36%	2.43%	-	-
Horiz. %	137.20%	140.70%	94.36%	139.78%	127.37%	102.43%	100.00%	-
Tax	-28,284	-28,517	-23,702	-25,452	-25,805	-24,873	-21,809	4.42%
YoY %	0.82%	-20.31%	6.88%	1.37%	-3.75%	-14.05%	-	-
Horiz. %	129.69%	130.76%	108.68%	116.70%	118.32%	114.05%	100.00%	-
NP	65,028	67,174	40,470	69,614	60,821	44,786	46,201	5.85%
YoY %	-3.19%	65.98%	-41.87%	14.46%	35.80%	-3.06%	-	-
Horiz. %	140.75%	145.40%	87.60%	150.68%	131.64%	96.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,690	40,978	26,058	47,140	40,474	23,850	29,334	6.85%
YoY %	6.62%	57.26%	-44.72%	16.47%	69.70%	-18.70%	-	-
Horiz. %	148.94%	139.69%	88.83%	160.70%	137.98%	81.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.31%	29.80%	36.93%	26.77%	29.79%	35.71%	32.07%	-
YoY %	1.71%	-19.31%	37.95%	-10.14%	-16.58%	11.35%	-	-
Horiz. %	94.51%	92.92%	115.15%	83.47%	92.89%	111.35%	100.00%	-
Total Cost	710,588	578,196	560,113	584,842	543,758	577,696	418,000	9.23%
YoY %	22.90%	3.23%	-4.23%	7.56%	-5.87%	38.20%	-	-
Horiz. %	170.00%	138.32%	134.00%	139.91%	130.09%	138.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	383,504	379,072	357,930	356,011	351,037	330,630	324,313	2.83%
YoY %	1.17%	5.91%	0.54%	1.42%	6.17%	1.95%	-	-
Horiz. %	118.25%	116.88%	110.37%	109.77%	108.24%	101.95%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	32,574	39,554	15,817	19,773	31,651	27,733	15,921	12.65%
YoY %	-17.65%	150.07%	-20.01%	-37.53%	14.13%	74.19%	-	-
Horiz. %	204.60%	248.44%	99.35%	124.19%	198.80%	174.19%	100.00%	-
Div Payout %	74.56%	96.53%	60.70%	41.95%	78.20%	116.28%	54.27%	-
YoY %	-22.76%	59.03%	44.70%	-46.36%	-32.75%	114.26%	-	-
Horiz. %	137.39%	177.87%	111.85%	77.30%	144.09%	214.26%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	383,504	379,072	357,930	356,011	351,037	330,630	324,313	2.83%
YoY %	1.17%	5.91%	0.54%	1.42%	6.17%	1.95%	-	-
Horiz. %	118.25%	116.88%	110.37%	109.77%	108.24%	101.95%	100.00%	-
NOSH	305,386	296,660	296,570	296,602	296,735	297,142	298,521	0.37%
YoY %	2.94%	0.03%	-0.01%	-0.04%	-0.14%	-0.46%	-	-
Horiz. %	102.30%	99.38%	99.35%	99.36%	99.40%	99.54%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	8.38%	10.41%	6.74%	10.64%	10.06%	7.19%	9.95%	-
YoY %	-19.50%	54.45%	-36.65%	5.77%	39.92%	-27.74%	-	-
Horiz. %	84.22%	104.62%	67.74%	106.93%	101.11%	72.26%	100.00%	-
ROE	11.39%	10.81%	7.28%	13.24%	11.53%	7.21%	9.05%	-
YoY %	5.37%	48.49%	-45.02%	14.83%	59.92%	-20.33%	-	-
Horiz. %	125.86%	119.45%	80.44%	146.30%	127.40%	79.67%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	253.98	217.55	202.51	220.65	203.74	209.49	155.50	8.51%
YoY %	16.75%	7.43%	-8.22%	8.30%	-2.74%	34.72%	-	-
Horiz. %	163.33%	139.90%	130.23%	141.90%	131.02%	134.72%	100.00%	-
EPS	14.31	13.81	8.79	15.89	13.64	8.03	9.83	6.45%
YoY %	3.62%	57.11%	-44.68%	16.50%	69.86%	-18.31%	-	-
Horiz. %	145.57%	140.49%	89.42%	161.65%	138.76%	81.69%	100.00%	-
DPS	10.67	13.33	5.33	6.67	10.67	9.33	5.33	12.25%
YoY %	-19.95%	150.09%	-20.09%	-37.49%	14.36%	75.05%	-	-
Horiz. %	200.19%	250.09%	100.00%	125.14%	200.19%	175.05%	100.00%	-
NAPS	1.2558	1.2778	1.2069	1.2003	1.183	1.1127	1.0864	2.44%
YoY %	-1.72%	5.87%	0.55%	1.46%	6.32%	2.42%	-	-
Horiz. %	115.59%	117.62%	111.09%	110.48%	108.89%	102.42%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 296,525
RPS	156.57	130.27	121.23	132.11	122.04	125.65	93.70	8.92%
YoY %	20.19%	7.46%	-8.24%	8.25%	-2.87%	34.10%	-	-
Horiz. %	167.10%	139.03%	129.38%	140.99%	130.25%	134.10%	100.00%	-
EPS	8.82	8.27	5.26	9.52	8.17	4.81	5.92	6.86%
YoY %	6.65%	57.22%	-44.75%	16.52%	69.85%	-18.75%	-	-
Horiz. %	148.99%	139.70%	88.85%	160.81%	138.01%	81.25%	100.00%	-
DPS	6.58	7.98	3.19	3.99	6.39	5.60	3.21	12.69%
YoY %	-17.54%	150.16%	-20.05%	-37.56%	14.11%	74.45%	-	-
Horiz. %	204.98%	248.60%	99.38%	124.30%	199.07%	174.45%	100.00%	-
NAPS	0.7741	0.7652	0.7225	0.7186	0.7086	0.6674	0.6547	2.82%
YoY %	1.16%	5.91%	0.54%	1.41%	6.17%	1.94%	-	-
Horiz. %	118.24%	116.88%	110.36%	109.76%	108.23%	101.94%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	1.33	0.92	0.96	1.04	0.90	0.67	1.03	-
P/RPS	0.52	0.42	0.47	0.47	0.44	0.32	0.66	-3.89%
YoY %	23.81%	-10.64%	0.00%	6.82%	37.50%	-51.52%	-	-
Horiz. %	78.79%	63.64%	71.21%	71.21%	66.67%	48.48%	100.00%	-
P/EPS	9.30	6.66	10.93	6.54	6.60	8.35	10.48	-1.96%
YoY %	39.64%	-39.07%	67.13%	-0.91%	-20.96%	-20.32%	-	-
Horiz. %	88.74%	63.55%	104.29%	62.40%	62.98%	79.68%	100.00%	-
EY	10.76	15.01	9.15	15.28	15.16	11.98	9.54	2.02%
YoY %	-28.31%	64.04%	-40.12%	0.79%	26.54%	25.58%	-	-
Horiz. %	112.79%	157.34%	95.91%	160.17%	158.91%	125.58%	100.00%	-
DY	8.02	14.49	5.56	6.41	11.85	13.93	5.18	7.55%
YoY %	-44.65%	160.61%	-13.26%	-45.91%	-14.93%	168.92%	-	-
Horiz. %	154.83%	279.73%	107.34%	123.75%	228.76%	268.92%	100.00%	-
P/NAPS	1.06	0.72	0.80	0.87	0.76	0.60	0.95	1.84%
YoY %	47.22%	-10.00%	-8.05%	14.47%	26.67%	-36.84%	-	-
Horiz. %	111.58%	75.79%	84.21%	91.58%	80.00%	63.16%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/11/13	28/11/12	23/11/11	24/11/10	26/11/09	20/11/08	03/12/07	-
Price	1.39	0.96	0.96	1.06	1.01	0.56	1.00	-
P/RPS	0.55	0.44	0.47	0.48	0.50	0.27	0.64	-2.49%
YoY %	25.00%	-6.38%	-2.08%	-4.00%	85.19%	-57.81%	-	-
Horiz. %	85.94%	68.75%	73.44%	75.00%	78.12%	42.19%	100.00%	-
P/EPS	9.72	6.95	10.93	6.67	7.40	6.98	10.18	-0.76%
YoY %	39.86%	-36.41%	63.87%	-9.86%	6.02%	-31.43%	-	-
Horiz. %	95.48%	68.27%	107.37%	65.52%	72.69%	68.57%	100.00%	-
EY	10.29	14.39	9.15	14.99	13.50	14.33	9.83	0.76%
YoY %	-28.49%	57.27%	-38.96%	11.04%	-5.79%	45.78%	-	-
Horiz. %	104.68%	146.39%	93.08%	152.49%	137.33%	145.78%	100.00%	-
DY	7.67	13.89	5.56	6.29	10.56	16.67	5.33	6.24%
YoY %	-44.78%	149.82%	-11.61%	-40.44%	-36.65%	212.76%	-	-
Horiz. %	143.90%	260.60%	104.32%	118.01%	198.12%	312.76%	100.00%	-
P/NAPS	1.11	0.75	0.80	0.88	0.85	0.50	0.92	3.17%
YoY %	48.00%	-6.25%	-9.09%	3.53%	70.00%	-45.65%	-	-
Horiz. %	120.65%	81.52%	86.96%	95.65%	92.39%	54.35%	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