[PRTASCO] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 14.88%
YoY- 26.97%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 771,051 679,438 629,148 506,325 538,378 519,269 582,446 4.78%
PBT 94,124 89,405 72,868 71,462 79,817 79,163 87,871 1.15%
Tax -30,499 -24,726 -24,165 -18,522 -26,239 -38,139 -41,875 -5.14%
NP 63,625 64,679 48,703 52,940 53,578 41,024 45,996 5.55%
-
NP to SH 47,067 43,196 28,816 33,701 26,543 41,024 45,996 0.38%
-
Tax Rate 32.40% 27.66% 33.16% 25.92% 32.87% 48.18% 47.66% -
Total Cost 707,426 614,759 580,445 453,385 484,800 478,245 536,450 4.71%
-
Net Worth 355,763 349,295 331,130 322,420 314,793 340,337 332,052 1.15%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 29,669 23,735 20,792 23,887 - 6,897 6,902 27.49%
Div Payout % 63.04% 54.95% 72.15% 70.88% - 16.81% 15.01% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 355,763 349,295 331,130 322,420 314,793 340,337 332,052 1.15%
NOSH 296,692 296,692 297,030 298,593 299,204 299,883 300,092 -0.18%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 8.25% 9.52% 7.74% 10.46% 9.95% 7.90% 7.90% -
ROE 13.23% 12.37% 8.70% 10.45% 8.43% 12.05% 13.85% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 259.88 229.00 211.81 169.57 179.94 173.16 194.09 4.98%
EPS 15.87 14.56 9.67 11.30 8.90 13.68 15.33 0.57%
DPS 10.00 8.00 7.00 8.00 0.00 2.30 2.30 27.74%
NAPS 1.1991 1.1773 1.1148 1.0798 1.0521 1.1349 1.1065 1.34%
Adjusted Per Share Value based on latest NOSH - 298,730
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 160.12 141.09 130.65 105.14 111.80 107.83 120.95 4.78%
EPS 9.77 8.97 5.98 7.00 5.51 8.52 9.55 0.38%
DPS 6.16 4.93 4.32 4.96 0.00 1.43 1.43 27.54%
NAPS 0.7388 0.7254 0.6876 0.6695 0.6537 0.7068 0.6895 1.15%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.09 0.91 0.62 0.98 0.88 0.73 1.20 -
P/RPS 0.42 0.40 0.29 0.58 0.49 0.42 0.62 -6.28%
P/EPS 6.87 6.25 6.39 8.68 9.92 5.34 7.83 -2.15%
EY 14.55 16.00 15.65 11.52 10.08 18.74 12.77 2.19%
DY 9.17 8.79 11.29 8.16 0.00 3.15 1.92 29.75%
P/NAPS 0.91 0.77 0.56 0.91 0.84 0.64 1.08 -2.81%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 25/02/09 28/02/08 27/02/07 03/03/06 30/03/05 -
Price 1.08 0.99 0.60 0.90 1.03 0.77 1.10 -
P/RPS 0.42 0.43 0.28 0.53 0.57 0.44 0.57 -4.96%
P/EPS 6.81 6.80 6.18 7.97 11.61 5.63 7.18 -0.87%
EY 14.69 14.71 16.17 12.54 8.61 17.77 13.93 0.88%
DY 9.26 8.08 11.67 8.89 0.00 2.99 2.09 28.14%
P/NAPS 0.90 0.84 0.54 0.83 0.98 0.68 0.99 -1.57%

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