[PRTASCO] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 40.6%
YoY- 17.5%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 309,867 245,547 280,208 226,003 162,286 158,174 190,258 8.46%
PBT 34,788 24,074 22,824 24,435 20,623 20,454 27,323 4.10%
Tax -13,954 -6,185 -11,410 -5,372 -5,510 -2,165 -10,089 5.54%
NP 20,834 17,889 11,414 19,063 15,113 18,289 17,234 3.20%
-
NP to SH 6,738 12,284 11,712 12,840 10,928 11,700 6,427 0.78%
-
Tax Rate 40.11% 25.69% 49.99% 21.98% 26.72% 10.58% 36.92% -
Total Cost 289,033 227,658 268,794 206,940 147,173 139,885 173,024 8.91%
-
Net Worth 296,264 296,862 296,559 303,241 296,842 322,808 298,798 -0.14%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 11,874 - - - - - -
Div Payout % - 96.67% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 296,264 296,862 296,559 303,241 296,842 322,808 298,798 -0.14%
NOSH 296,264 296,862 296,559 303,241 296,842 298,730 298,798 -0.14%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.72% 7.29% 4.07% 8.43% 9.31% 11.56% 9.06% -
ROE 2.27% 4.14% 3.95% 4.23% 3.68% 3.62% 2.15% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 104.59 82.71 94.49 74.53 54.67 52.95 63.67 8.61%
EPS 2.27 4.14 3.95 4.33 3.68 3.92 2.15 0.90%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.0806 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 303,241
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 64.35 50.99 58.19 46.93 33.70 32.85 39.51 8.46%
EPS 1.40 2.55 2.43 2.67 2.27 2.43 1.33 0.85%
DPS 0.00 2.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6152 0.6165 0.6158 0.6297 0.6164 0.6703 0.6205 -0.14%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.99 0.89 1.09 0.91 0.62 0.98 0.88 -
P/RPS 0.95 1.08 1.15 1.22 1.13 1.85 1.38 -6.02%
P/EPS 43.53 21.51 27.60 21.49 16.84 25.02 40.91 1.03%
EY 2.30 4.65 3.62 4.65 5.94 4.00 2.44 -0.97%
DY 0.00 4.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.89 1.09 0.91 0.62 0.91 0.88 1.98%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 28/02/11 25/02/10 25/02/09 28/02/08 27/02/07 -
Price 0.965 0.94 1.08 0.99 0.60 0.90 1.03 -
P/RPS 0.92 1.14 1.14 1.33 1.10 1.70 1.62 -8.99%
P/EPS 42.43 22.72 27.35 23.38 16.30 22.98 47.89 -1.99%
EY 2.36 4.40 3.66 4.28 6.14 4.35 2.09 2.04%
DY 0.00 4.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.94 1.08 0.99 0.60 0.83 1.03 -0.99%

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