[PRTASCO] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -62.14%
YoY- 80.06%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 118,911 121,940 158,621 124,222 133,052 85,888 94,964 3.81%
PBT 11,559 11,796 20,076 21,648 15,738 12,007 10,965 0.88%
Tax -3,370 -5,531 -5,547 -6,649 -5,799 -3,251 -3,898 -2.39%
NP 8,189 6,265 14,529 14,999 9,939 8,756 7,067 2.48%
-
NP to SH 5,633 3,604 9,850 10,910 6,059 5,289 3,185 9.95%
-
Tax Rate 29.15% 46.89% 27.63% 30.71% 36.85% 27.08% 35.55% -
Total Cost 110,722 115,675 144,092 109,223 123,113 77,132 87,897 3.91%
-
Net Worth 362,379 356,498 349,348 342,064 328,499 319,640 313,692 2.43%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 11,858 14,892 14,834 11,858 11,938 - - -
Div Payout % 210.53% 413.22% 150.60% 108.70% 197.04% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 362,379 356,498 349,348 342,064 328,499 319,640 313,692 2.43%
NOSH 296,473 297,851 296,686 296,467 298,472 298,813 300,471 -0.22%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.89% 5.14% 9.16% 12.07% 7.47% 10.19% 7.44% -
ROE 1.55% 1.01% 2.82% 3.19% 1.84% 1.65% 1.02% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 40.11 40.94 53.46 41.90 44.58 28.74 31.60 4.05%
EPS 1.90 1.21 3.32 3.68 2.03 1.77 1.06 10.20%
DPS 4.00 5.00 5.00 4.00 4.00 0.00 0.00 -
NAPS 1.2223 1.1969 1.1775 1.1538 1.1006 1.0697 1.044 2.66%
Adjusted Per Share Value based on latest NOSH - 296,467
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 24.69 25.32 32.94 25.80 27.63 17.84 19.72 3.81%
EPS 1.17 0.75 2.05 2.27 1.26 1.10 0.66 10.00%
DPS 2.46 3.09 3.08 2.46 2.48 0.00 0.00 -
NAPS 0.7525 0.7403 0.7255 0.7103 0.6822 0.6638 0.6514 2.43%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.93 1.08 1.04 0.58 0.85 0.96 0.88 -
P/RPS 2.32 2.64 1.95 1.38 1.91 3.34 2.78 -2.96%
P/EPS 48.95 89.26 31.33 15.76 41.87 54.24 83.02 -8.42%
EY 2.04 1.12 3.19 6.34 2.39 1.84 1.20 9.23%
DY 4.30 4.63 4.81 6.90 4.71 0.00 0.00 -
P/NAPS 0.76 0.90 0.88 0.50 0.77 0.90 0.84 -1.65%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 25/05/11 31/05/10 25/05/09 21/05/08 18/05/07 25/05/06 -
Price 0.94 1.16 1.03 0.82 0.89 1.00 0.94 -
P/RPS 2.34 2.83 1.93 1.96 2.00 3.48 2.97 -3.89%
P/EPS 49.47 95.87 31.02 22.28 43.84 56.50 88.68 -9.26%
EY 2.02 1.04 3.22 4.49 2.28 1.77 1.13 10.15%
DY 4.26 4.31 4.85 4.88 4.49 0.00 0.00 -
P/NAPS 0.77 0.97 0.87 0.71 0.81 0.93 0.90 -2.56%

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