[PRTASCO] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -23.75%
YoY- -8.79%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 387,994 309,867 245,547 280,208 226,003 162,286 158,174 16.11%
PBT 34,751 34,788 24,074 22,824 24,435 20,623 20,454 9.22%
Tax -10,493 -13,954 -6,185 -11,410 -5,372 -5,510 -2,165 30.05%
NP 24,258 20,834 17,889 11,414 19,063 15,113 18,289 4.81%
-
NP to SH 15,405 6,738 12,284 11,712 12,840 10,928 11,700 4.68%
-
Tax Rate 30.19% 40.11% 25.69% 49.99% 21.98% 26.72% 10.58% -
Total Cost 363,736 289,033 227,658 268,794 206,940 147,173 139,885 17.24%
-
Net Worth 308,135 296,264 296,862 296,559 303,241 296,842 322,808 -0.77%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 11,874 - - - - -
Div Payout % - - 96.67% - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 308,135 296,264 296,862 296,559 303,241 296,842 322,808 -0.77%
NOSH 308,135 296,264 296,862 296,559 303,241 296,842 298,730 0.51%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.25% 6.72% 7.29% 4.07% 8.43% 9.31% 11.56% -
ROE 5.00% 2.27% 4.14% 3.95% 4.23% 3.68% 3.62% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 125.92 104.59 82.71 94.49 74.53 54.67 52.95 15.51%
EPS 4.93 2.27 4.14 3.95 4.33 3.68 3.92 3.89%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.00 1.0806 -1.28%
Adjusted Per Share Value based on latest NOSH - 296,559
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 78.32 62.55 49.57 56.56 45.62 32.76 31.93 16.11%
EPS 3.11 1.36 2.48 2.36 2.59 2.21 2.36 4.70%
DPS 0.00 0.00 2.40 0.00 0.00 0.00 0.00 -
NAPS 0.622 0.598 0.5992 0.5986 0.6121 0.5992 0.6516 -0.77%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.38 0.99 0.89 1.09 0.91 0.62 0.98 -
P/RPS 1.10 0.95 1.08 1.15 1.22 1.13 1.85 -8.29%
P/EPS 27.60 43.53 21.51 27.60 21.49 16.84 25.02 1.64%
EY 3.62 2.30 4.65 3.62 4.65 5.94 4.00 -1.64%
DY 0.00 0.00 4.49 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.99 0.89 1.09 0.91 0.62 0.91 7.17%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 26/02/13 27/02/12 28/02/11 25/02/10 25/02/09 28/02/08 -
Price 1.55 0.965 0.94 1.08 0.99 0.60 0.90 -
P/RPS 1.23 0.92 1.14 1.14 1.33 1.10 1.70 -5.24%
P/EPS 31.00 42.43 22.72 27.35 23.38 16.30 22.98 5.11%
EY 3.23 2.36 4.40 3.66 4.28 6.14 4.35 -4.83%
DY 0.00 0.00 4.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.97 0.94 1.08 0.99 0.60 0.83 10.96%

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