[PRTASCO] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -10.41%
YoY- -19.38%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 496,888 629,148 622,482 607,510 532,208 506,325 464,201 4.63%
PBT 86,592 72,868 69,660 59,600 62,952 71,462 68,010 17.45%
Tax -26,596 -24,165 -24,873 -20,670 -23,196 -18,522 -21,809 14.13%
NP 59,996 48,703 44,786 38,930 39,756 52,940 46,201 19.00%
-
NP to SH 43,640 28,816 23,850 21,714 24,236 33,701 29,334 30.28%
-
Tax Rate 30.71% 33.16% 35.71% 34.68% 36.85% 25.92% 32.07% -
Total Cost 436,892 580,445 577,696 568,580 492,452 453,385 418,000 2.98%
-
Net Worth 342,064 331,130 330,630 322,943 328,499 322,420 324,313 3.61%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 47,434 20,792 27,733 23,796 47,755 23,887 15,921 106.91%
Div Payout % 108.70% 72.15% 116.28% 109.59% 197.04% 70.88% 54.27% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 342,064 331,130 330,630 322,943 328,499 322,420 324,313 3.61%
NOSH 296,467 297,030 297,142 297,452 298,472 298,593 298,521 -0.45%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 12.07% 7.74% 7.19% 6.41% 7.47% 10.46% 9.95% -
ROE 12.76% 8.70% 7.21% 6.72% 7.38% 10.45% 9.05% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 167.60 211.81 209.49 204.24 178.31 169.57 155.50 5.11%
EPS 14.72 9.67 8.03 7.30 8.12 11.30 9.83 30.85%
DPS 16.00 7.00 9.33 8.00 16.00 8.00 5.33 107.95%
NAPS 1.1538 1.1148 1.1127 1.0857 1.1006 1.0798 1.0864 4.09%
Adjusted Per Share Value based on latest NOSH - 296,234
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 103.18 130.65 129.27 126.16 110.52 105.14 96.40 4.63%
EPS 9.06 5.98 4.95 4.51 5.03 7.00 6.09 30.28%
DPS 9.85 4.32 5.76 4.94 9.92 4.96 3.31 106.75%
NAPS 0.7103 0.6876 0.6866 0.6706 0.6822 0.6695 0.6735 3.60%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.58 0.62 0.67 0.82 0.85 0.98 1.03 -
P/RPS 0.35 0.29 0.32 0.40 0.48 0.58 0.66 -34.45%
P/EPS 3.94 6.39 8.35 11.23 10.47 8.68 10.48 -47.87%
EY 25.38 15.65 11.98 8.90 9.55 11.52 9.54 91.88%
DY 27.59 11.29 13.93 9.76 18.82 8.16 5.18 204.67%
P/NAPS 0.50 0.56 0.60 0.76 0.77 0.91 0.95 -34.78%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 25/02/09 20/11/08 26/08/08 21/05/08 28/02/08 03/12/07 -
Price 0.82 0.60 0.56 0.71 0.89 0.90 1.00 -
P/RPS 0.49 0.28 0.27 0.35 0.50 0.53 0.64 -16.29%
P/EPS 5.57 6.18 6.98 9.73 10.96 7.97 10.18 -33.07%
EY 17.95 16.17 14.33 10.28 9.12 12.54 9.83 49.34%
DY 19.51 11.67 16.67 11.27 17.98 8.89 5.33 137.32%
P/NAPS 0.71 0.54 0.50 0.65 0.81 0.83 0.92 -15.85%

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