[PRTASCO] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 14.84%
YoY- 16.74%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 891,579 729,575 730,646 716,845 615,720 625,036 538,409 8.76%
PBT 104,769 95,843 70,955 95,734 85,592 72,699 78,331 4.96%
Tax -35,167 -27,573 -29,189 -24,461 -24,864 -20,820 -26,447 4.85%
NP 69,602 68,270 41,766 71,273 60,728 51,879 51,884 5.01%
-
NP to SH 39,504 43,018 31,256 48,194 41,284 29,589 28,427 5.63%
-
Tax Rate 33.57% 28.77% 41.14% 25.55% 29.05% 28.64% 33.76% -
Total Cost 821,977 661,305 688,880 645,572 554,992 573,157 486,525 9.12%
-
Net Worth 390,740 379,375 358,320 355,919 350,751 330,101 324,172 3.15%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 24,710 23,733 26,768 29,660 35,573 20,838 35,825 -5.99%
Div Payout % 62.55% 55.17% 85.64% 61.54% 86.17% 70.43% 126.03% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 390,740 379,375 358,320 355,919 350,751 330,101 324,172 3.15%
NOSH 311,148 296,897 296,893 296,525 296,493 296,666 298,391 0.69%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.81% 9.36% 5.72% 9.94% 9.86% 8.30% 9.64% -
ROE 10.11% 11.34% 8.72% 13.54% 11.77% 8.96% 8.77% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 286.54 245.73 246.10 241.75 207.67 210.69 180.44 8.00%
EPS 12.70 14.49 10.53 16.25 13.92 9.97 9.53 4.89%
DPS 7.94 8.00 9.02 10.00 12.00 7.00 12.00 -6.64%
NAPS 1.2558 1.2778 1.2069 1.2003 1.183 1.1127 1.0864 2.44%
Adjusted Per Share Value based on latest NOSH - 296,525
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 179.97 147.27 147.49 144.70 124.29 126.17 108.68 8.76%
EPS 7.97 8.68 6.31 9.73 8.33 5.97 5.74 5.61%
DPS 4.99 4.79 5.40 5.99 7.18 4.21 7.23 -5.98%
NAPS 0.7887 0.7658 0.7233 0.7185 0.708 0.6663 0.6544 3.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.33 0.92 0.96 1.04 0.90 0.67 1.03 -
P/RPS 0.46 0.37 0.39 0.43 0.43 0.32 0.57 -3.50%
P/EPS 10.48 6.35 9.12 6.40 6.46 6.72 10.81 -0.51%
EY 9.55 15.75 10.97 15.63 15.47 14.89 9.25 0.53%
DY 5.97 8.70 9.39 9.62 13.33 10.45 11.65 -10.53%
P/NAPS 1.06 0.72 0.80 0.87 0.76 0.60 0.95 1.84%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 28/11/12 23/11/11 24/11/10 26/11/09 20/11/08 03/12/07 -
Price 1.39 0.96 0.96 1.06 1.01 0.56 1.00 -
P/RPS 0.49 0.39 0.39 0.44 0.49 0.27 0.55 -1.90%
P/EPS 10.95 6.63 9.12 6.52 7.25 5.61 10.50 0.70%
EY 9.13 15.09 10.97 15.33 13.79 17.81 9.53 -0.71%
DY 5.71 8.33 9.39 9.44 11.88 12.50 12.00 -11.63%
P/NAPS 1.11 0.75 0.80 0.88 0.85 0.50 0.92 3.17%

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