[PRTASCO] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 5.36%
YoY- 39.52%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 729,575 730,646 716,845 615,720 625,036 538,409 477,531 7.31%
PBT 95,843 70,955 95,734 85,592 72,699 78,331 72,465 4.76%
Tax -27,573 -29,189 -24,461 -24,864 -20,820 -26,447 -22,204 3.67%
NP 68,270 41,766 71,273 60,728 51,879 51,884 50,261 5.23%
-
NP to SH 43,018 31,256 48,194 41,284 29,589 28,427 30,089 6.13%
-
Tax Rate 28.77% 41.14% 25.55% 29.05% 28.64% 33.76% 30.64% -
Total Cost 661,305 688,880 645,572 554,992 573,157 486,525 427,270 7.54%
-
Net Worth 379,375 358,320 355,919 350,751 330,101 324,172 317,679 2.99%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 23,733 26,768 29,660 35,573 20,838 35,825 8,985 17.55%
Div Payout % 55.17% 85.64% 61.54% 86.17% 70.43% 126.03% 29.86% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 379,375 358,320 355,919 350,751 330,101 324,172 317,679 2.99%
NOSH 296,897 296,893 296,525 296,493 296,666 298,391 299,528 -0.14%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.36% 5.72% 9.94% 9.86% 8.30% 9.64% 10.53% -
ROE 11.34% 8.72% 13.54% 11.77% 8.96% 8.77% 9.47% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 245.73 246.10 241.75 207.67 210.69 180.44 159.43 7.46%
EPS 14.49 10.53 16.25 13.92 9.97 9.53 10.05 6.28%
DPS 8.00 9.02 10.00 12.00 7.00 12.00 3.00 17.74%
NAPS 1.2778 1.2069 1.2003 1.183 1.1127 1.0864 1.0606 3.15%
Adjusted Per Share Value based on latest NOSH - 296,493
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 147.27 147.49 144.70 124.29 126.17 108.68 96.39 7.31%
EPS 8.68 6.31 9.73 8.33 5.97 5.74 6.07 6.13%
DPS 4.79 5.40 5.99 7.18 4.21 7.23 1.81 17.59%
NAPS 0.7658 0.7233 0.7185 0.708 0.6663 0.6544 0.6413 2.99%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.92 0.96 1.04 0.90 0.67 1.03 0.91 -
P/RPS 0.37 0.39 0.43 0.43 0.32 0.57 0.57 -6.94%
P/EPS 6.35 9.12 6.40 6.46 6.72 10.81 9.06 -5.74%
EY 15.75 10.97 15.63 15.47 14.89 9.25 11.04 6.09%
DY 8.70 9.39 9.62 13.33 10.45 11.65 3.30 17.51%
P/NAPS 0.72 0.80 0.87 0.76 0.60 0.95 0.86 -2.91%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 24/11/10 26/11/09 20/11/08 03/12/07 28/11/06 -
Price 0.96 0.96 1.06 1.01 0.56 1.00 0.90 -
P/RPS 0.39 0.39 0.44 0.49 0.27 0.55 0.56 -5.84%
P/EPS 6.63 9.12 6.52 7.25 5.61 10.50 8.96 -4.89%
EY 15.09 10.97 15.33 13.79 17.81 9.53 11.16 5.15%
DY 8.33 9.39 9.44 11.88 12.50 12.00 3.33 16.49%
P/NAPS 0.75 0.80 0.88 0.85 0.50 0.92 0.85 -2.06%

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