[PRTASCO] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	732,895	598,938	610,160	533,456	471,590	542,351	707,222	0.59%
YoY %	22.37%	-1.84%	14.38%	13.12%	-13.05%	-23.31%	-	-
Horiz. %	103.63%	84.69%	86.28%	75.43%	66.68%	76.69%	100.00%	-
PBT	88,177	85,853	68,272	87,771	65,443	84,911	108,037	-3.32%
YoY %	2.71%	25.75%	-22.22%	34.12%	-22.93%	-21.41%	-	-
Horiz. %	81.62%	79.47%	63.19%	81.24%	60.57%	78.59%	100.00%	-
Tax	-22,963	-26,666	-18,152	-29,161	-19,506	-37,771	-48,630	-11.75%
YoY %	13.89%	-46.90%	37.75%	-49.50%	48.36%	22.33%	-	-
Horiz. %	47.22%	54.83%	37.33%	59.97%	40.11%	77.67%	100.00%	-
NP	65,214	59,187	50,120	58,610	45,937	47,140	59,407	1.56%
YoY %	10.18%	18.09%	-14.49%	27.59%	-2.55%	-20.65%	-	-
Horiz. %	109.77%	99.63%	84.37%	98.66%	77.33%	79.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,966	39,183	31,092	30,047	30,860	42,658	59,407	-5.62%
YoY %	7.10%	26.02%	3.48%	-2.63%	-27.66%	-28.19%	-	-
Horiz. %	70.64%	65.96%	52.34%	50.58%	51.95%	71.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.04%	31.06%	26.59%	33.22%	29.81%	44.48%	45.01%	-
YoY %	-16.16%	16.81%	-19.96%	11.44%	-32.98%	-1.18%	-	-
Horiz. %	57.85%	69.01%	59.08%	73.81%	66.23%	98.82%	100.00%	-
Total Cost	667,681	539,751	560,040	474,846	425,653	495,211	647,815	0.50%
YoY %	23.70%	-3.62%	17.94%	11.56%	-14.05%	-23.56%	-	-
Horiz. %	103.07%	83.32%	86.45%	73.30%	65.71%	76.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	341,069	341,428	321,621	315,500	307,963	301,987	290,798	2.69%
YoY %	-0.11%	6.16%	1.94%	2.45%	1.98%	3.85%	-	-
Horiz. %	117.29%	117.41%	110.60%	108.49%	105.90%	103.85%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	26,694	32,613	23,874	32,875	6,903	6,908	17,275	7.51%
YoY %	-18.15%	36.60%	-27.38%	376.24%	-0.07%	-60.01%	-	-
Horiz. %	154.52%	188.79%	138.20%	190.30%	39.96%	39.99%	100.00%	-
Div Payout %	63.61%	83.23%	76.79%	109.41%	22.37%	16.20%	29.08%	-
YoY %	-23.57%	8.39%	-29.81%	389.09%	38.09%	-44.29%	-	-
Horiz. %	218.74%	286.21%	264.06%	376.24%	76.93%	55.71%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	341,069	341,428	321,621	315,500	307,963	301,987	290,798	2.69%
YoY %	-0.11%	6.16%	1.94%	2.45%	1.98%	3.85%	-	-
Horiz. %	117.29%	117.41%	110.60%	108.49%	105.90%	103.85%	100.00%	-
NOSH	296,608	296,379	296,234	298,430	299,867	300,186	299,792	-0.17%
YoY %	0.08%	0.05%	-0.74%	-0.48%	-0.11%	0.13%	-	-
Horiz. %	98.94%	98.86%	98.81%	99.55%	100.03%	100.13%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	8.90%	9.88%	8.21%	10.99%	9.74%	8.69%	8.40%	-
YoY %	-9.92%	20.34%	-25.30%	12.83%	12.08%	3.45%	-	-
Horiz. %	105.95%	117.62%	97.74%	130.83%	115.95%	103.45%	100.00%	-
ROE	12.30%	11.48%	9.67%	9.52%	10.02%	14.13%	20.43%	-
YoY %	7.14%	18.72%	1.58%	-4.99%	-29.09%	-30.84%	-	-
Horiz. %	60.21%	56.19%	47.33%	46.60%	49.05%	69.16%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	247.09	202.08	205.97	178.75	157.27	180.67	235.90	0.77%
YoY %	22.27%	-1.89%	15.23%	13.66%	-12.95%	-23.41%	-	-
Horiz. %	104.74%	85.66%	87.31%	75.77%	66.67%	76.59%	100.00%	-
EPS	14.15	13.22	10.50	10.07	10.29	14.21	19.82	-5.45%
YoY %	7.03%	25.90%	4.27%	-2.14%	-27.59%	-28.30%	-	-
Horiz. %	71.39%	66.70%	52.98%	50.81%	51.92%	71.70%	100.00%	-
DPS	9.00	11.00	8.00	11.00	2.30	2.30	5.76	7.71%
YoY %	-18.18%	37.50%	-27.27%	378.26%	0.00%	-60.07%	-	-
Horiz. %	156.25%	190.97%	138.89%	190.97%	39.93%	39.93%	100.00%	-
NAPS	1.1499	1.152	1.0857	1.0572	1.027	1.006	0.97	2.87%
YoY %	-0.18%	6.11%	2.70%	2.94%	2.09%	3.71%	-	-
Horiz. %	118.55%	118.76%	111.93%	108.99%	105.88%	103.71%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 298,430
RPS	147.94	120.90	123.17	107.68	95.20	109.48	142.76	0.59%
YoY %	22.37%	-1.84%	14.39%	13.11%	-13.04%	-23.31%	-	-
Horiz. %	103.63%	84.69%	86.28%	75.43%	66.69%	76.69%	100.00%	-
EPS	8.47	7.91	6.28	6.07	6.23	8.61	11.99	-5.62%
YoY %	7.08%	25.96%	3.46%	-2.57%	-27.64%	-28.19%	-	-
Horiz. %	70.64%	65.97%	52.38%	50.63%	51.96%	71.81%	100.00%	-
DPS	5.39	6.58	4.82	6.64	1.39	1.39	3.49	7.50%
YoY %	-18.09%	36.51%	-27.41%	377.70%	0.00%	-60.17%	-	-
Horiz. %	154.44%	188.54%	138.11%	190.26%	39.83%	39.83%	100.00%	-
NAPS	0.6885	0.6892	0.6492	0.6369	0.6217	0.6096	0.587	2.69%
YoY %	-0.10%	6.16%	1.93%	2.44%	1.98%	3.85%	-	-
Horiz. %	117.29%	117.41%	110.60%	108.50%	105.91%	103.85%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.00	0.79	0.82	1.05	0.92	0.95	1.41	-
P/RPS	0.40	0.39	0.40	0.59	0.58	0.53	0.60	-6.53%
YoY %	2.56%	-2.50%	-32.20%	1.72%	9.43%	-11.67%	-	-
Horiz. %	66.67%	65.00%	66.67%	98.33%	96.67%	88.33%	100.00%	-
P/EPS	7.07	5.98	7.81	10.43	8.94	6.69	7.12	-0.11%
YoY %	18.23%	-23.43%	-25.12%	16.67%	33.63%	-6.04%	-	-
Horiz. %	99.30%	83.99%	109.69%	146.49%	125.56%	93.96%	100.00%	-
EY	14.15	16.73	12.80	9.59	11.19	14.96	14.05	0.11%
YoY %	-15.42%	30.70%	33.47%	-14.30%	-25.20%	6.48%	-	-
Horiz. %	100.71%	119.07%	91.10%	68.26%	79.64%	106.48%	100.00%	-
DY	9.00	13.92	9.76	10.48	2.50	2.42	4.09	14.04%
YoY %	-35.34%	42.62%	-6.87%	319.20%	3.31%	-40.83%	-	-
Horiz. %	220.05%	340.34%	238.63%	256.23%	61.12%	59.17%	100.00%	-
P/NAPS	0.87	0.69	0.76	0.99	0.90	0.94	1.45	-8.15%
YoY %	26.09%	-9.21%	-23.23%	10.00%	-4.26%	-35.17%	-	-
Horiz. %	60.00%	47.59%	52.41%	68.28%	62.07%	64.83%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	27/08/09	26/08/08	20/08/07	29/08/06	29/08/05	20/08/04	-
Price	1.04	0.90	0.71	0.95	0.90	0.72	1.18	-
P/RPS	0.42	0.45	0.34	0.53	0.57	0.40	0.50	-2.86%
YoY %	-6.67%	32.35%	-35.85%	-7.02%	42.50%	-20.00%	-	-
Horiz. %	84.00%	90.00%	68.00%	106.00%	114.00%	80.00%	100.00%	-
P/EPS	7.35	6.81	6.76	9.44	8.75	5.07	5.95	3.58%
YoY %	7.93%	0.74%	-28.39%	7.89%	72.58%	-14.79%	-	-
Horiz. %	123.53%	114.45%	113.61%	158.66%	147.06%	85.21%	100.00%	-
EY	13.60	14.69	14.78	10.60	11.43	19.74	16.79	-3.44%
YoY %	-7.42%	-0.61%	39.43%	-7.26%	-42.10%	17.57%	-	-
Horiz. %	81.00%	87.49%	88.03%	63.13%	68.08%	117.57%	100.00%	-
DY	8.65	12.22	11.27	11.58	2.56	3.19	4.88	10.00%
YoY %	-29.21%	8.43%	-2.68%	352.34%	-19.75%	-34.63%	-	-
Horiz. %	177.25%	250.41%	230.94%	237.30%	52.46%	65.37%	100.00%	-
P/NAPS	0.90	0.78	0.65	0.90	0.88	0.72	1.22	-4.94%
YoY %	15.38%	20.00%	-27.78%	2.27%	22.22%	-40.98%	-	-
Horiz. %	73.77%	63.93%	53.28%	73.77%	72.13%	59.02%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos