[PRTASCO] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 73.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 538,378 520,273 582,446 479,816 3.90%
PBT 79,817 79,878 87,871 75,740 1.76%
Tax -26,239 -26,478 -41,875 -33,857 -8.13%
NP 53,578 53,400 45,996 41,883 8.54%
-
NP to SH 26,543 41,132 45,996 41,883 -14.09%
-
Tax Rate 32.87% 33.15% 47.66% 44.70% -
Total Cost 484,800 466,873 536,450 437,933 3.44%
-
Net Worth 298,798 340,297 332,370 284,371 1.66%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 8,985 6,903 17,701 6,482 11.48%
Div Payout % 33.85% 16.78% 38.48% 15.48% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 298,798 340,297 332,370 284,371 1.66%
NOSH 298,798 299,848 300,379 300,127 -0.14%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.95% 10.26% 7.90% 8.73% -
ROE 8.88% 12.09% 13.84% 14.73% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 180.18 173.51 193.90 159.87 4.06%
EPS 8.88 13.72 15.31 13.96 -13.98%
DPS 3.00 2.30 5.90 2.16 11.56%
NAPS 1.00 1.1349 1.1065 0.9475 1.81%
Adjusted Per Share Value based on latest NOSH - 300,127
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 111.80 108.04 120.95 99.64 3.90%
EPS 5.51 8.54 9.55 8.70 -14.11%
DPS 1.87 1.43 3.68 1.35 11.46%
NAPS 0.6205 0.7067 0.6902 0.5905 1.66%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.88 0.73 1.20 2.20 -
P/RPS 0.49 0.42 0.62 1.38 -29.16%
P/EPS 9.91 5.32 7.84 15.76 -14.31%
EY 10.09 18.79 12.76 6.34 16.73%
DY 3.41 3.15 4.92 0.98 51.47%
P/NAPS 0.88 0.64 1.08 2.32 -27.59%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 27/02/07 03/03/06 30/03/05 - -
Price 1.03 0.77 1.10 0.00 -
P/RPS 0.57 0.44 0.57 0.00 -
P/EPS 11.59 5.61 7.18 0.00 -
EY 8.62 17.82 13.92 0.00 -
DY 2.91 2.99 5.36 0.00 -
P/NAPS 1.03 0.68 0.99 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