[PRTASCO] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -20.3%
YoY- 66.06%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 634,484 496,888 532,208 343,552 379,856 474,036 574,728 1.66%
PBT 80,304 86,592 62,952 48,028 43,860 63,120 79,628 0.14%
Tax -22,188 -26,596 -23,196 -13,004 -15,592 -33,816 -31,628 -5.73%
NP 58,116 59,996 39,756 35,024 28,268 29,304 48,000 3.23%
-
NP to SH 39,400 43,640 24,236 21,156 12,740 29,304 48,000 -3.23%
-
Tax Rate 27.63% 30.71% 36.85% 27.08% 35.55% 53.57% 39.72% -
Total Cost 576,368 436,892 492,452 308,528 351,588 444,732 526,728 1.51%
-
Net Worth 349,348 342,064 328,499 319,640 313,692 304,449 282,299 3.61%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 59,337 47,434 47,755 - - - - -
Div Payout % 150.60% 108.70% 197.04% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 349,348 342,064 328,499 319,640 313,692 304,449 282,299 3.61%
NOSH 296,686 296,467 298,472 298,813 300,471 300,245 300,000 -0.18%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.16% 12.07% 7.47% 10.19% 7.44% 6.18% 8.35% -
ROE 11.28% 12.76% 7.38% 6.62% 4.06% 9.63% 17.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 213.86 167.60 178.31 114.97 126.42 157.88 191.58 1.84%
EPS 13.28 14.72 8.12 7.08 4.24 9.76 16.00 -3.05%
DPS 20.00 16.00 16.00 0.00 0.00 0.00 0.00 -
NAPS 1.1775 1.1538 1.1006 1.0697 1.044 1.014 0.941 3.80%
Adjusted Per Share Value based on latest NOSH - 298,813
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 131.76 103.18 110.52 71.34 78.88 98.44 119.35 1.66%
EPS 8.18 9.06 5.03 4.39 2.65 6.09 9.97 -3.24%
DPS 12.32 9.85 9.92 0.00 0.00 0.00 0.00 -
NAPS 0.7255 0.7103 0.6822 0.6638 0.6514 0.6322 0.5862 3.61%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.04 0.58 0.85 0.96 0.88 1.13 2.20 -
P/RPS 0.49 0.35 0.48 0.83 0.70 0.72 1.15 -13.24%
P/EPS 7.83 3.94 10.47 13.56 20.75 11.58 13.75 -8.95%
EY 12.77 25.38 9.55 7.38 4.82 8.64 7.27 9.83%
DY 19.23 27.59 18.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.50 0.77 0.90 0.84 1.11 2.34 -15.03%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 25/05/09 21/05/08 18/05/07 25/05/06 30/05/05 25/05/04 -
Price 1.03 0.82 0.89 1.00 0.94 1.00 1.45 -
P/RPS 0.48 0.49 0.50 0.87 0.74 0.63 0.76 -7.36%
P/EPS 7.76 5.57 10.96 14.12 22.17 10.25 9.06 -2.54%
EY 12.89 17.95 9.12 7.08 4.51 9.76 11.03 2.63%
DY 19.42 19.51 17.98 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.71 0.81 0.93 0.90 0.99 1.54 -9.07%

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