[PRTASCO] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -16.57%
YoY- -27.66%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 598,938 610,160 533,456 471,590 542,351 707,222 66,214 44.29%
PBT 85,853 68,272 87,771 65,443 84,911 108,037 10,135 42.72%
Tax -26,666 -18,152 -29,161 -19,506 -37,771 -48,630 -4,087 36.65%
NP 59,187 50,120 58,610 45,937 47,140 59,407 6,048 46.20%
-
NP to SH 39,183 31,092 30,047 30,860 42,658 59,407 6,048 36.49%
-
Tax Rate 31.06% 26.59% 33.22% 29.81% 44.48% 45.01% 40.33% -
Total Cost 539,751 560,040 474,846 425,653 495,211 647,815 60,166 44.09%
-
Net Worth 341,428 321,621 315,500 307,963 301,987 290,798 54,418 35.77%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 32,613 23,874 32,875 6,903 6,908 17,275 - -
Div Payout % 83.23% 76.79% 109.41% 22.37% 16.20% 29.08% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 341,428 321,621 315,500 307,963 301,987 290,798 54,418 35.77%
NOSH 296,379 296,234 298,430 299,867 300,186 299,792 68,883 27.50%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.88% 8.21% 10.99% 9.74% 8.69% 8.40% 9.13% -
ROE 11.48% 9.67% 9.52% 10.02% 14.13% 20.43% 11.11% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 202.08 205.97 178.75 157.27 180.67 235.90 96.12 13.17%
EPS 13.22 10.50 10.07 10.29 14.21 19.82 8.78 7.05%
DPS 11.00 8.00 11.00 2.30 2.30 5.76 0.00 -
NAPS 1.152 1.0857 1.0572 1.027 1.006 0.97 0.79 6.48%
Adjusted Per Share Value based on latest NOSH - 299,867
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 124.38 126.71 110.78 97.93 112.63 146.86 13.75 44.29%
EPS 8.14 6.46 6.24 6.41 8.86 12.34 1.26 36.43%
DPS 6.77 4.96 6.83 1.43 1.43 3.59 0.00 -
NAPS 0.709 0.6679 0.6552 0.6395 0.6271 0.6039 0.113 35.77%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.79 0.82 1.05 0.92 0.95 1.41 0.00 -
P/RPS 0.39 0.40 0.59 0.58 0.53 0.60 0.00 -
P/EPS 5.98 7.81 10.43 8.94 6.69 7.12 0.00 -
EY 16.73 12.80 9.59 11.19 14.96 14.05 0.00 -
DY 13.92 9.76 10.48 2.50 2.42 4.09 0.00 -
P/NAPS 0.69 0.76 0.99 0.90 0.94 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 26/08/08 20/08/07 29/08/06 29/08/05 20/08/04 - -
Price 0.90 0.71 0.95 0.90 0.72 1.18 0.00 -
P/RPS 0.45 0.34 0.53 0.57 0.40 0.50 0.00 -
P/EPS 6.81 6.76 9.44 8.75 5.07 5.95 0.00 -
EY 14.69 14.78 10.60 11.43 19.74 16.79 0.00 -
DY 12.22 11.27 11.58 2.56 3.19 4.88 0.00 -
P/NAPS 0.78 0.65 0.90 0.88 0.72 1.22 0.00 -

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
Post a Comment