[PRTASCO] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 46.51%
YoY- -17.61%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 175,528 163,839 179,889 163,107 148,231 143,278 137,337 4.17%
PBT 15,733 29,740 22,183 22,444 18,017 27,457 20,435 -4.26%
Tax -5,663 -8,016 -6,518 -8,320 -5,652 -8,366 -5,668 -0.01%
NP 10,070 21,724 15,665 14,124 12,365 19,091 14,767 -6.17%
-
NP to SH 6,116 15,360 9,132 7,031 8,534 10,154 10,925 -9.21%
-
Tax Rate 35.99% 26.95% 29.38% 37.07% 31.37% 30.47% 27.74% -
Total Cost 165,458 142,115 164,224 148,983 135,866 124,187 122,570 5.12%
-
Net Worth 358,320 355,919 350,751 330,101 324,172 317,679 309,891 2.44%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 11,875 14,826 11,859 8,900 11,935 8,985 6,903 9.45%
Div Payout % 194.17% 96.53% 129.87% 126.58% 139.86% 88.50% 63.19% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 358,320 355,919 350,751 330,101 324,172 317,679 309,891 2.44%
NOSH 296,893 296,525 296,493 296,666 298,391 299,528 300,137 -0.18%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.74% 13.26% 8.71% 8.66% 8.34% 13.32% 10.75% -
ROE 1.71% 4.32% 2.60% 2.13% 2.63% 3.20% 3.53% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 59.12 55.25 60.67 54.98 49.68 47.83 45.76 4.35%
EPS 2.06 5.18 3.08 2.37 2.86 3.39 3.64 -9.04%
DPS 4.00 5.00 4.00 3.00 4.00 3.00 2.30 9.65%
NAPS 1.2069 1.2003 1.183 1.1127 1.0864 1.0606 1.0325 2.63%
Adjusted Per Share Value based on latest NOSH - 296,666
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 35.43 33.07 36.31 32.92 29.92 28.92 27.72 4.17%
EPS 1.23 3.10 1.84 1.42 1.72 2.05 2.21 -9.30%
DPS 2.40 2.99 2.39 1.80 2.41 1.81 1.39 9.52%
NAPS 0.7233 0.7185 0.708 0.6663 0.6544 0.6413 0.6255 2.44%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.96 1.04 0.90 0.67 1.03 0.91 0.85 -
P/RPS 1.62 1.88 1.48 1.22 2.07 1.90 1.86 -2.27%
P/EPS 46.60 20.08 29.22 28.27 36.01 26.84 23.35 12.20%
EY 2.15 4.98 3.42 3.54 2.78 3.73 4.28 -10.83%
DY 4.17 4.81 4.44 4.48 3.88 3.30 2.71 7.44%
P/NAPS 0.80 0.87 0.76 0.60 0.95 0.86 0.82 -0.41%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 24/11/10 26/11/09 20/11/08 03/12/07 28/11/06 18/11/05 -
Price 0.96 1.06 1.01 0.56 1.00 0.90 0.67 -
P/RPS 1.62 1.92 1.66 1.02 2.01 1.88 1.46 1.74%
P/EPS 46.60 20.46 32.79 23.63 34.97 26.55 18.41 16.73%
EY 2.15 4.89 3.05 4.23 2.86 3.77 5.43 -14.30%
DY 4.17 4.72 3.96 5.36 4.00 3.33 3.43 3.30%
P/NAPS 0.80 0.88 0.85 0.50 0.92 0.85 0.65 3.51%

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