[PRTASCO] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 18.55%
YoY- 26.96%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 771,050 679,437 629,148 506,325 538,378 520,273 582,446 4.78%
PBT 94,123 89,404 72,868 71,462 79,817 79,878 87,871 1.15%
Tax -30,499 -24,726 -24,165 -18,523 -26,239 -26,478 -41,875 -5.14%
NP 63,624 64,678 48,703 52,939 53,578 53,400 45,996 5.55%
-
NP to SH 47,066 43,196 28,817 33,700 26,543 41,132 45,996 0.38%
-
Tax Rate 32.40% 27.66% 33.16% 25.92% 32.87% 33.15% 47.66% -
Total Cost 707,426 614,759 580,445 453,386 484,800 466,873 536,450 4.71%
-
Net Worth 296,559 303,241 296,842 322,808 298,798 340,297 332,370 -1.88%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 29,660 35,573 20,838 35,825 8,985 6,903 17,701 8.97%
Div Payout % 63.02% 82.35% 72.31% 106.31% 33.85% 16.78% 38.48% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 296,559 303,241 296,842 322,808 298,798 340,297 332,370 -1.88%
NOSH 296,559 303,241 296,842 298,730 298,798 299,848 300,379 -0.21%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 8.25% 9.52% 7.74% 10.46% 9.95% 10.26% 7.90% -
ROE 15.87% 14.24% 9.71% 10.44% 8.88% 12.09% 13.84% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 260.00 224.06 211.95 169.49 180.18 173.51 193.90 5.00%
EPS 15.87 14.24 9.71 11.28 8.88 13.72 15.31 0.60%
DPS 10.00 11.73 7.00 12.00 3.00 2.30 5.90 9.18%
NAPS 1.00 1.00 1.00 1.0806 1.00 1.1349 1.1065 -1.67%
Adjusted Per Share Value based on latest NOSH - 298,730
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 160.12 141.09 130.65 105.14 111.80 108.04 120.95 4.78%
EPS 9.77 8.97 5.98 7.00 5.51 8.54 9.55 0.38%
DPS 6.16 7.39 4.33 7.44 1.87 1.43 3.68 8.96%
NAPS 0.6158 0.6297 0.6164 0.6703 0.6205 0.7067 0.6902 -1.88%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.09 0.91 0.62 0.98 0.88 0.73 1.20 -
P/RPS 0.42 0.41 0.29 0.58 0.49 0.42 0.62 -6.28%
P/EPS 6.87 6.39 6.39 8.69 9.91 5.32 7.84 -2.17%
EY 14.56 15.65 15.66 11.51 10.09 18.79 12.76 2.22%
DY 9.17 12.89 11.29 12.24 3.41 3.15 4.92 10.92%
P/NAPS 1.09 0.91 0.62 0.91 0.88 0.64 1.08 0.15%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 25/02/09 28/02/08 27/02/07 03/03/06 30/03/05 -
Price 1.08 0.99 0.60 0.90 1.03 0.77 1.10 -
P/RPS 0.42 0.44 0.28 0.53 0.57 0.44 0.57 -4.96%
P/EPS 6.81 6.95 6.18 7.98 11.59 5.61 7.18 -0.87%
EY 14.70 14.39 16.18 12.53 8.62 17.82 13.92 0.91%
DY 9.26 11.85 11.67 13.33 2.91 2.99 5.36 9.53%
P/NAPS 1.08 0.99 0.60 0.83 1.03 0.68 0.99 1.46%

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