[PRTASCO] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 4.63%
YoY- 49.9%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 793,895 695,985 771,050 679,437 629,148 506,325 538,378 6.68%
PBT 106,557 72,205 94,123 89,404 72,868 71,462 79,817 4.92%
Tax -35,342 -23,964 -30,499 -24,726 -24,165 -18,523 -26,239 5.08%
NP 71,215 48,241 63,624 64,678 48,703 52,939 53,578 4.85%
-
NP to SH 37,472 31,828 47,066 43,196 28,817 33,700 26,543 5.90%
-
Tax Rate 33.17% 33.19% 32.40% 27.66% 33.16% 25.92% 32.87% -
Total Cost 722,680 647,744 707,426 614,759 580,445 453,386 484,800 6.87%
-
Net Worth 296,264 296,862 296,559 303,241 296,842 322,808 298,798 -0.14%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 11,858 38,642 29,660 35,573 20,838 35,825 8,985 4.72%
Div Payout % 31.65% 121.41% 63.02% 82.35% 72.31% 106.31% 33.85% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 296,264 296,862 296,559 303,241 296,842 322,808 298,798 -0.14%
NOSH 296,264 296,862 296,559 303,241 296,842 298,730 298,798 -0.14%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.97% 6.93% 8.25% 9.52% 7.74% 10.46% 9.95% -
ROE 12.65% 10.72% 15.87% 14.24% 9.71% 10.44% 8.88% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 267.97 234.45 260.00 224.06 211.95 169.49 180.18 6.83%
EPS 12.65 10.72 15.87 14.24 9.71 11.28 8.88 6.06%
DPS 4.00 13.02 10.00 11.73 7.00 12.00 3.00 4.90%
NAPS 1.00 1.00 1.00 1.00 1.00 1.0806 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 303,241
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 164.86 144.53 160.12 141.09 130.65 105.14 111.80 6.68%
EPS 7.78 6.61 9.77 8.97 5.98 7.00 5.51 5.91%
DPS 2.46 8.02 6.16 7.39 4.33 7.44 1.87 4.67%
NAPS 0.6152 0.6165 0.6158 0.6297 0.6164 0.6703 0.6205 -0.14%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.99 0.89 1.09 0.91 0.62 0.98 0.88 -
P/RPS 0.37 0.38 0.42 0.41 0.29 0.58 0.49 -4.56%
P/EPS 7.83 8.30 6.87 6.39 6.39 8.69 9.91 -3.84%
EY 12.78 12.05 14.56 15.65 15.66 11.51 10.09 4.01%
DY 4.04 14.63 9.17 12.89 11.29 12.24 3.41 2.86%
P/NAPS 0.99 0.89 1.09 0.91 0.62 0.91 0.88 1.98%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 28/02/11 25/02/10 25/02/09 28/02/08 27/02/07 -
Price 0.965 0.94 1.08 0.99 0.60 0.90 1.03 -
P/RPS 0.36 0.40 0.42 0.44 0.28 0.53 0.57 -7.36%
P/EPS 7.63 8.77 6.81 6.95 6.18 7.98 11.59 -6.72%
EY 13.11 11.41 14.70 14.39 16.18 12.53 8.62 7.23%
DY 4.15 13.85 9.26 11.85 11.67 13.33 2.91 6.08%
P/NAPS 0.97 0.94 1.08 0.99 0.60 0.83 1.03 -0.99%

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