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

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 43.03%
YoY- 69.7%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 484,028 450,438 490,843 453,435 466,862 348,151 348,120 5.64%
PBT 71,769 48,130 71,300 64,970 52,245 51,008 52,494 5.34%
Tax -21,388 -17,777 -19,089 -19,354 -18,655 -16,357 -16,150 4.78%
NP 50,381 30,353 52,211 45,616 33,590 34,651 36,344 5.58%
-
NP to SH 30,734 19,544 35,355 30,356 17,888 22,001 20,116 7.31%
-
Tax Rate 29.80% 36.94% 26.77% 29.79% 35.71% 32.07% 30.77% -
Total Cost 433,647 420,085 438,632 407,819 433,272 313,500 311,776 5.64%
-
Net Worth 379,072 357,931 356,011 351,037 330,630 324,313 317,485 2.99%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 29,666 11,862 14,830 23,738 20,800 11,940 8,980 22.01%
Div Payout % 96.53% 60.70% 41.95% 78.20% 116.28% 54.27% 44.64% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 379,072 357,931 356,011 351,037 330,630 324,313 317,485 2.99%
NOSH 296,660 296,570 296,602 296,735 297,142 298,521 299,345 -0.14%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.41% 6.74% 10.64% 10.06% 7.19% 9.95% 10.44% -
ROE 8.11% 5.46% 9.93% 8.65% 5.41% 6.78% 6.34% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 163.16 151.88 165.49 152.81 157.12 116.63 116.29 5.80%
EPS 10.36 6.59 11.92 10.23 6.02 7.37 6.72 7.47%
DPS 10.00 4.00 5.00 8.00 7.00 4.00 3.00 22.19%
NAPS 1.2778 1.2069 1.2003 1.183 1.1127 1.0864 1.0606 3.15%
Adjusted Per Share Value based on latest NOSH - 296,493
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 97.71 90.93 99.08 91.53 94.24 70.28 70.27 5.64%
EPS 6.20 3.95 7.14 6.13 3.61 4.44 4.06 7.30%
DPS 5.99 2.39 2.99 4.79 4.20 2.41 1.81 22.05%
NAPS 0.7652 0.7225 0.7186 0.7086 0.6674 0.6547 0.6409 2.99%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
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 0.56 0.63 0.63 0.59 0.43 0.88 0.78 -5.36%
P/EPS 8.88 14.57 8.72 8.80 11.13 13.98 13.54 -6.78%
EY 11.26 6.86 11.46 11.37 8.99 7.16 7.38 7.28%
DY 10.87 4.17 4.81 8.89 10.45 3.88 3.30 21.95%
P/NAPS 0.72 0.80 0.87 0.76 0.60 0.95 0.86 -2.91%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
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 0.59 0.63 0.64 0.66 0.36 0.86 0.77 -4.33%
P/EPS 9.27 14.57 8.89 9.87 9.30 13.57 13.39 -5.93%
EY 10.79 6.86 11.25 10.13 10.75 7.37 7.47 6.31%
DY 10.42 4.17 4.72 7.92 12.50 4.00 3.33 20.91%
P/NAPS 0.75 0.80 0.88 0.85 0.50 0.92 0.85 -2.06%

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