[PRTASCO] YoY Cumulative 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
Cumulative Result
Revenue	581,712	484,028	450,438	490,843	453,435	466,862	348,151	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	69,984	71,769	48,130	71,300	64,970	52,245	51,008	5.40%
YoY %	-2.49%	49.11%	-32.50%	9.74%	24.36%	2.43%	-	-
Horiz. %	137.20%	140.70%	94.36%	139.78%	127.37%	102.43%	100.00%	-
Tax	-21,213	-21,388	-17,777	-19,089	-19,354	-18,655	-16,357	4.42%
YoY %	0.82%	-20.31%	6.87%	1.37%	-3.75%	-14.05%	-	-
Horiz. %	129.69%	130.76%	108.68%	116.70%	118.32%	114.05%	100.00%	-
NP	48,771	50,381	30,353	52,211	45,616	33,590	34,651	5.85%
YoY %	-3.20%	65.98%	-41.86%	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	32,768	30,734	19,544	35,355	30,356	17,888	22,001	6.85%
YoY %	6.62%	57.26%	-44.72%	16.47%	69.70%	-18.69%	-	-
Horiz. %	148.94%	139.69%	88.83%	160.70%	137.98%	81.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.31%	29.80%	36.94%	26.77%	29.79%	35.71%	32.07%	-
YoY %	1.71%	-19.33%	37.99%	-10.14%	-16.58%	11.35%	-	-
Horiz. %	94.51%	92.92%	115.19%	83.47%	92.89%	111.35%	100.00%	-
Total Cost	532,941	433,647	420,085	438,632	407,819	433,272	313,500	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	357,931	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	24,430	29,666	11,862	14,830	23,738	20,800	11,940	12.66%
YoY %	-17.65%	150.09%	-20.01%	-37.53%	14.13%	74.20%	-	-
Horiz. %	204.61%	248.46%	99.35%	124.20%	198.81%	174.20%	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	357,931	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	8.54%	8.11%	5.46%	9.93%	8.65%	5.41%	6.78%	-
YoY %	5.30%	48.53%	-45.02%	14.80%	59.89%	-20.21%	-	-
Horiz. %	125.96%	119.62%	80.53%	146.46%	127.58%	79.79%	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	190.48	163.16	151.88	165.49	152.81	157.12	116.63	8.51%
YoY %	16.74%	7.43%	-8.22%	8.30%	-2.74%	34.72%	-	-
Horiz. %	163.32%	139.90%	130.22%	141.89%	131.02%	134.72%	100.00%	-
EPS	10.73	10.36	6.59	11.92	10.23	6.02	7.37	6.45%
YoY %	3.57%	57.21%	-44.71%	16.52%	69.93%	-18.32%	-	-
Horiz. %	145.59%	140.57%	89.42%	161.74%	138.81%	81.68%	100.00%	-
DPS	8.00	10.00	4.00	5.00	8.00	7.00	4.00	12.23%
YoY %	-20.00%	150.00%	-20.00%	-37.50%	14.29%	75.00%	-	-
Horiz. %	200.00%	250.00%	100.00%	125.00%	200.00%	175.00%	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	117.42	97.71	90.93	99.08	91.53	94.24	70.28	8.92%
YoY %	20.17%	7.46%	-8.23%	8.25%	-2.88%	34.09%	-	-
Horiz. %	167.07%	139.03%	129.38%	140.98%	130.24%	134.09%	100.00%	-
EPS	6.61	6.20	3.95	7.14	6.13	3.61	4.44	6.85%
YoY %	6.61%	56.96%	-44.68%	16.48%	69.81%	-18.69%	-	-
Horiz. %	148.87%	139.64%	88.96%	160.81%	138.06%	81.31%	100.00%	-
DPS	4.93	5.99	2.39	2.99	4.79	4.20	2.41	12.65%
YoY %	-17.70%	150.63%	-20.07%	-37.58%	14.05%	74.27%	-	-
Horiz. %	204.56%	248.55%	99.17%	124.07%	198.76%	174.27%	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	0.70	0.56	0.63	0.63	0.59	0.43	0.88	-3.73%
YoY %	25.00%	-11.11%	0.00%	6.78%	37.21%	-51.14%	-	-
Horiz. %	79.55%	63.64%	71.59%	71.59%	67.05%	48.86%	100.00%	-
P/EPS	12.40	8.88	14.57	8.72	8.80	11.13	13.98	-1.97%
YoY %	39.64%	-39.05%	67.09%	-0.91%	-20.93%	-20.39%	-	-
Horiz. %	88.70%	63.52%	104.22%	62.37%	62.95%	79.61%	100.00%	-
EY	8.07	11.26	6.86	11.46	11.37	8.99	7.16	2.01%
YoY %	-28.33%	64.14%	-40.14%	0.79%	26.47%	25.56%	-	-
Horiz. %	112.71%	157.26%	95.81%	160.06%	158.80%	125.56%	100.00%	-
DY	6.02	10.87	4.17	4.81	8.89	10.45	3.88	7.58%
YoY %	-44.62%	160.67%	-13.31%	-45.89%	-14.93%	169.33%	-	-
Horiz. %	155.15%	280.15%	107.47%	123.97%	229.12%	269.33%	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	0.73	0.59	0.63	0.64	0.66	0.36	0.86	-2.69%
YoY %	23.73%	-6.35%	-1.56%	-3.03%	83.33%	-58.14%	-	-
Horiz. %	84.88%	68.60%	73.26%	74.42%	76.74%	41.86%	100.00%	-
P/EPS	12.95	9.27	14.57	8.89	9.87	9.30	13.57	-0.77%
YoY %	39.70%	-36.38%	63.89%	-9.93%	6.13%	-31.47%	-	-
Horiz. %	95.43%	68.31%	107.37%	65.51%	72.73%	68.53%	100.00%	-
EY	7.72	10.79	6.86	11.25	10.13	10.75	7.37	0.77%
YoY %	-28.45%	57.29%	-39.02%	11.06%	-5.77%	45.86%	-	-
Horiz. %	104.75%	146.40%	93.08%	152.65%	137.45%	145.86%	100.00%	-
DY	5.76	10.42	4.17	4.72	7.92	12.50	4.00	6.25%
YoY %	-44.72%	149.88%	-11.65%	-40.40%	-36.64%	212.50%	-	-
Horiz. %	144.00%	260.50%	104.25%	118.00%	198.00%	312.50%	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