[PRTASCO] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Annualized Quarter Result
Revenue	538,852	475,644	487,760	634,484	496,888	532,208	343,552	7.78%
YoY %	13.29%	-2.48%	-23.12%	27.69%	-6.64%	54.91%	-	-
Horiz. %	156.85%	138.45%	141.98%	184.68%	144.63%	154.91%	100.00%	-
PBT	62,152	46,236	47,184	80,304	86,592	62,952	48,028	4.38%
YoY %	34.42%	-2.01%	-41.24%	-7.26%	37.55%	31.07%	-	-
Horiz. %	129.41%	96.27%	98.24%	167.20%	180.29%	131.07%	100.00%	-
Tax	-25,300	-13,480	-22,124	-22,188	-26,596	-23,196	-13,004	11.71%
YoY %	-87.69%	39.07%	0.29%	16.57%	-14.66%	-78.38%	-	-
Horiz. %	194.56%	103.66%	170.13%	170.62%	204.52%	178.38%	100.00%	-
NP	36,852	32,756	25,060	58,116	59,996	39,756	35,024	0.85%
YoY %	12.50%	30.71%	-56.88%	-3.13%	50.91%	13.51%	-	-
Horiz. %	105.22%	93.52%	71.55%	165.93%	171.30%	113.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,624	22,532	14,416	39,400	43,640	24,236	21,156	-1.24%
YoY %	-12.91%	56.30%	-63.41%	-9.72%	80.06%	14.56%	-	-
Horiz. %	92.76%	106.50%	68.14%	186.24%	206.28%	114.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.71%	29.15%	46.89%	27.63%	30.71%	36.85%	27.08%	-
YoY %	39.66%	-37.83%	69.71%	-10.03%	-16.66%	36.08%	-	-
Horiz. %	150.33%	107.64%	173.15%	102.03%	113.40%	136.08%	100.00%	-
Total Cost	502,000	442,888	462,700	576,368	436,892	492,452	308,528	8.44%
YoY %	13.35%	-4.28%	-19.72%	31.92%	-11.28%	59.61%	-	-
Horiz. %	162.71%	143.55%	149.97%	186.81%	141.61%	159.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	372,396	362,379	356,498	349,348	342,064	328,499	319,640	2.57%
YoY %	2.76%	1.65%	2.05%	2.13%	4.13%	2.77%	-	-
Horiz. %	116.50%	113.37%	111.53%	109.29%	107.02%	102.77%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	49,059	47,435	59,570	59,337	47,434	47,755	-	-
YoY %	3.42%	-20.37%	0.39%	25.09%	-0.67%	0.00%	-	-
Horiz. %	102.73%	99.33%	124.74%	124.25%	99.33%	100.00%	-	-
Div Payout %	250.00%	210.53%	413.22%	150.60%	108.70%	197.04%	-	-
YoY %	18.75%	-49.05%	174.38%	38.55%	-44.83%	0.00%	-	-
Horiz. %	126.88%	106.85%	209.71%	76.43%	55.17%	100.00%	-	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	372,396	362,379	356,498	349,348	342,064	328,499	319,640	2.57%
YoY %	2.76%	1.65%	2.05%	2.13%	4.13%	2.77%	-	-
Horiz. %	116.50%	113.37%	111.53%	109.29%	107.02%	102.77%	100.00%	-
NOSH	306,624	296,473	297,851	296,686	296,467	298,472	298,813	0.43%
YoY %	3.42%	-0.46%	0.39%	0.07%	-0.67%	-0.11%	-	-
Horiz. %	102.61%	99.22%	99.68%	99.29%	99.21%	99.89%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	6.84%	6.89%	5.14%	9.16%	12.07%	7.47%	10.19%	-
YoY %	-0.73%	34.05%	-43.89%	-24.11%	61.58%	-26.69%	-	-
Horiz. %	67.12%	67.62%	50.44%	89.89%	118.45%	73.31%	100.00%	-
ROE	5.27%	6.22%	4.04%	11.28%	12.76%	7.38%	6.62%	-
YoY %	-15.27%	53.96%	-64.18%	-11.60%	72.90%	11.48%	-	-
Horiz. %	79.61%	93.96%	61.03%	170.39%	192.75%	111.48%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	175.74	160.43	163.76	213.86	167.60	178.31	114.97	7.32%
YoY %	9.54%	-2.03%	-23.43%	27.60%	-6.01%	55.09%	-	-
Horiz. %	152.86%	139.54%	142.44%	186.01%	145.78%	155.09%	100.00%	-
EPS	6.40	7.60	4.84	13.28	14.72	8.12	7.08	-1.66%
YoY %	-15.79%	57.02%	-63.55%	-9.78%	81.28%	14.69%	-	-
Horiz. %	90.40%	107.34%	68.36%	187.57%	207.91%	114.69%	100.00%	-
DPS	16.00	16.00	20.00	20.00	16.00	16.00	0.00	-
YoY %	0.00%	-20.00%	0.00%	25.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	125.00%	125.00%	100.00%	100.00%	-	-
NAPS	1.2145	1.2223	1.1969	1.1775	1.1538	1.1006	1.0697	2.13%
YoY %	-0.64%	2.12%	1.65%	2.05%	4.83%	2.89%	-	-
Horiz. %	113.54%	114.27%	111.89%	110.08%	107.86%	102.89%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 296,686
RPS	108.77	96.01	98.46	128.08	100.30	107.43	69.35	7.78%
YoY %	13.29%	-2.49%	-23.13%	27.70%	-6.64%	54.91%	-	-
Horiz. %	156.84%	138.44%	141.98%	184.69%	144.63%	154.91%	100.00%	-
EPS	3.96	4.55	2.91	7.95	8.81	4.89	4.27	-1.24%
YoY %	-12.97%	56.36%	-63.40%	-9.76%	80.16%	14.52%	-	-
Horiz. %	92.74%	106.56%	68.15%	186.18%	206.32%	114.52%	100.00%	-
DPS	9.90	9.58	12.02	11.98	9.58	9.64	0.00	-
YoY %	3.34%	-20.30%	0.33%	25.05%	-0.62%	0.00%	-	-
Horiz. %	102.70%	99.38%	124.69%	124.27%	99.38%	100.00%	-	-
NAPS	0.7517	0.7315	0.7196	0.7052	0.6905	0.6631	0.6452	2.57%
YoY %	2.76%	1.65%	2.04%	2.13%	4.13%	2.77%	-	-
Horiz. %	116.51%	113.38%	111.53%	109.30%	107.02%	102.77%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	1.09	0.93	1.08	1.04	0.58	0.85	0.96	-
P/RPS	0.62	0.58	0.66	0.49	0.35	0.48	0.83	-4.74%
YoY %	6.90%	-12.12%	34.69%	40.00%	-27.08%	-42.17%	-	-
Horiz. %	74.70%	69.88%	79.52%	59.04%	42.17%	57.83%	100.00%	-
P/EPS	17.03	12.24	22.31	7.83	3.94	10.47	13.56	3.86%
YoY %	39.13%	-45.14%	184.93%	98.73%	-62.37%	-22.79%	-	-
Horiz. %	125.59%	90.27%	164.53%	57.74%	29.06%	77.21%	100.00%	-
EY	5.87	8.17	4.48	12.77	25.38	9.55	7.38	-3.74%
YoY %	-28.15%	82.37%	-64.92%	-49.68%	165.76%	29.40%	-	-
Horiz. %	79.54%	110.70%	60.70%	173.04%	343.90%	129.40%	100.00%	-
DY	14.68	17.20	18.52	19.23	27.59	18.82	0.00	-
YoY %	-14.65%	-7.13%	-3.69%	-30.30%	46.60%	0.00%	-	-
Horiz. %	78.00%	91.39%	98.41%	102.18%	146.60%	100.00%	-	-
P/NAPS	0.90	0.76	0.90	0.88	0.50	0.77	0.90	0.00%
YoY %	18.42%	-15.56%	2.27%	76.00%	-35.06%	-14.44%	-	-
Horiz. %	100.00%	84.44%	100.00%	97.78%	55.56%	85.56%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	27/05/13	23/05/12	25/05/11	31/05/10	25/05/09	21/05/08	18/05/07	-
Price	1.19	0.94	1.16	1.03	0.82	0.89	1.00	-
P/RPS	0.68	0.59	0.71	0.48	0.49	0.50	0.87	-4.01%
YoY %	15.25%	-16.90%	47.92%	-2.04%	-2.00%	-42.53%	-	-
Horiz. %	78.16%	67.82%	81.61%	55.17%	56.32%	57.47%	100.00%	-
P/EPS	18.59	12.37	23.97	7.76	5.57	10.96	14.12	4.68%
YoY %	50.28%	-48.39%	208.89%	39.32%	-49.18%	-22.38%	-	-
Horiz. %	131.66%	87.61%	169.76%	54.96%	39.45%	77.62%	100.00%	-
EY	5.38	8.09	4.17	12.89	17.95	9.12	7.08	-4.46%
YoY %	-33.50%	94.00%	-67.65%	-28.19%	96.82%	28.81%	-	-
Horiz. %	75.99%	114.27%	58.90%	182.06%	253.53%	128.81%	100.00%	-
DY	13.45	17.02	17.24	19.42	19.51	17.98	0.00	-
YoY %	-20.98%	-1.28%	-11.23%	-0.46%	8.51%	0.00%	-	-
Horiz. %	74.81%	94.66%	95.88%	108.01%	108.51%	100.00%	-	-
P/NAPS	0.98	0.77	0.97	0.87	0.71	0.81	0.93	0.87%
YoY %	27.27%	-20.62%	11.49%	22.54%	-12.35%	-12.90%	-	-
Horiz. %	105.38%	82.80%	104.30%	93.55%	76.34%	87.10%	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