[PRTASCO] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 298.18%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 477,531 529,389 644,567 279,168 19.57%
PBT 72,465 81,622 98,468 43,428 18.59%
Tax -22,204 -32,056 -44,754 -19,346 4.69%
NP 50,261 49,566 53,714 24,082 27.76%
-
NP to SH 30,089 41,242 53,714 24,082 7.69%
-
Tax Rate 30.64% 39.27% 45.45% 44.55% -
Total Cost 427,270 479,823 590,853 255,086 18.74%
-
Net Worth 317,679 309,891 300,267 261,661 6.67%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 8,985 13,811 17,275 - -
Div Payout % 29.86% 33.49% 32.16% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 317,679 309,891 300,267 261,661 6.67%
NOSH 299,528 300,137 300,267 280,031 2.26%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.53% 9.36% 8.33% 8.63% -
ROE 9.47% 13.31% 17.89% 9.20% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 159.43 176.38 214.66 99.69 16.92%
EPS 10.05 13.74 17.89 8.60 5.32%
DPS 3.00 4.60 5.76 0.00 -
NAPS 1.0606 1.0325 1.00 0.9344 4.30%
Adjusted Per Share Value based on latest NOSH - 280,031
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 99.16 109.93 133.85 57.97 19.57%
EPS 6.25 8.56 11.15 5.00 7.71%
DPS 1.87 2.87 3.59 0.00 -
NAPS 0.6597 0.6435 0.6235 0.5434 6.67%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.91 0.85 1.20 2.23 -
P/RPS 0.57 0.48 0.56 2.24 -36.60%
P/EPS 9.06 6.19 6.71 25.93 -29.54%
EY 11.04 16.17 14.91 3.86 41.90%
DY 3.30 5.41 4.80 0.00 -
P/NAPS 0.86 0.82 1.20 2.39 -28.85%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/11/06 18/11/05 24/11/04 - -
Price 0.90 0.67 1.14 0.00 -
P/RPS 0.56 0.38 0.53 0.00 -
P/EPS 8.96 4.88 6.37 0.00 -
EY 11.16 20.51 15.69 0.00 -
DY 3.33 6.87 5.05 0.00 -
P/NAPS 0.85 0.65 1.14 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