[PRTASCO] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -11.79%
YoY- -35.47%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 679,437 629,148 506,325 538,378 520,273 582,446 479,816 5.96%
PBT 89,404 72,868 71,462 79,817 79,878 87,871 75,740 2.80%
Tax -24,726 -24,165 -18,523 -26,239 -26,478 -41,875 -33,857 -5.09%
NP 64,678 48,703 52,939 53,578 53,400 45,996 41,883 7.50%
-
NP to SH 43,196 28,817 33,700 26,543 41,132 45,996 41,883 0.51%
-
Tax Rate 27.66% 33.16% 25.92% 32.87% 33.15% 47.66% 44.70% -
Total Cost 614,759 580,445 453,386 484,800 466,873 536,450 437,933 5.81%
-
Net Worth 303,241 296,842 322,808 298,798 340,297 332,370 284,371 1.07%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 35,573 20,838 35,825 8,985 6,903 17,701 6,482 32.77%
Div Payout % 82.35% 72.31% 106.31% 33.85% 16.78% 38.48% 15.48% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 303,241 296,842 322,808 298,798 340,297 332,370 284,371 1.07%
NOSH 303,241 296,842 298,730 298,798 299,848 300,379 300,127 0.17%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.52% 7.74% 10.46% 9.95% 10.26% 7.90% 8.73% -
ROE 14.24% 9.71% 10.44% 8.88% 12.09% 13.84% 14.73% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 224.06 211.95 169.49 180.18 173.51 193.90 159.87 5.78%
EPS 14.24 9.71 11.28 8.88 13.72 15.31 13.96 0.33%
DPS 11.73 7.00 12.00 3.00 2.30 5.90 2.16 32.54%
NAPS 1.00 1.00 1.0806 1.00 1.1349 1.1065 0.9475 0.90%
Adjusted Per Share Value based on latest NOSH - 298,798
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 137.15 127.00 102.21 108.68 105.02 117.57 96.86 5.96%
EPS 8.72 5.82 6.80 5.36 8.30 9.28 8.45 0.52%
DPS 7.18 4.21 7.23 1.81 1.39 3.57 1.31 32.74%
NAPS 0.6121 0.5992 0.6516 0.6032 0.6869 0.6709 0.574 1.07%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.91 0.62 0.98 0.88 0.73 1.20 2.20 -
P/RPS 0.41 0.29 0.58 0.49 0.42 0.62 1.38 -18.29%
P/EPS 6.39 6.39 8.69 9.91 5.32 7.84 15.76 -13.95%
EY 15.65 15.66 11.51 10.09 18.79 12.76 6.34 16.23%
DY 12.89 11.29 12.24 3.41 3.15 4.92 0.98 53.57%
P/NAPS 0.91 0.62 0.91 0.88 0.64 1.08 2.32 -14.43%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 28/02/08 27/02/07 03/03/06 30/03/05 - -
Price 0.99 0.60 0.90 1.03 0.77 1.10 0.00 -
P/RPS 0.44 0.28 0.53 0.57 0.44 0.57 0.00 -
P/EPS 6.95 6.18 7.98 11.59 5.61 7.18 0.00 -
EY 14.39 16.18 12.53 8.62 17.82 13.92 0.00 -
DY 11.85 11.67 13.33 2.91 2.99 5.36 0.00 -
P/NAPS 0.99 0.60 0.83 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