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

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	496,888	629,148	622,482	607,510	532,208	506,325	464,201	4.63%
YoY %	-21.02%	1.07%	2.46%	14.15%	5.11%	9.07%	-	-
Horiz. %	107.04%	135.53%	134.10%	130.87%	114.65%	109.07%	100.00%	-
PBT	86,592	72,868	69,660	59,600	62,952	71,462	68,010	17.45%
YoY %	18.83%	4.61%	16.88%	-5.32%	-11.91%	5.08%	-	-
Horiz. %	127.32%	107.14%	102.43%	87.63%	92.56%	105.08%	100.00%	-
Tax	-26,596	-24,165	-24,873	-20,670	-23,196	-18,522	-21,809	14.13%
YoY %	-10.06%	2.85%	-20.33%	10.89%	-25.23%	15.07%	-	-
Horiz. %	121.95%	110.80%	114.05%	94.78%	106.36%	84.93%	100.00%	-
NP	59,996	48,703	44,786	38,930	39,756	52,940	46,201	19.00%
YoY %	23.19%	8.75%	15.04%	-2.08%	-24.90%	14.59%	-	-
Horiz. %	129.86%	105.42%	96.94%	84.26%	86.05%	114.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,640	28,816	23,850	21,714	24,236	33,701	29,334	30.28%
YoY %	51.44%	20.82%	9.84%	-10.41%	-28.09%	14.89%	-	-
Horiz. %	148.77%	98.23%	81.30%	74.02%	82.62%	114.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.71%	33.16%	35.71%	34.68%	36.85%	25.92%	32.07%	-
YoY %	-7.39%	-7.14%	2.97%	-5.89%	42.17%	-19.18%	-	-
Horiz. %	95.76%	103.40%	111.35%	108.14%	114.90%	80.82%	100.00%	-
Total Cost	436,892	580,445	577,696	568,580	492,452	453,385	418,000	2.98%
YoY %	-24.73%	0.48%	1.60%	15.46%	8.62%	8.47%	-	-
Horiz. %	104.52%	138.86%	138.20%	136.02%	117.81%	108.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	342,064	331,130	330,630	322,943	328,499	322,420	324,313	3.61%
YoY %	3.30%	0.15%	2.38%	-1.69%	1.89%	-0.58%	-	-
Horiz. %	105.47%	102.10%	101.95%	99.58%	101.29%	99.42%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	47,434	20,792	27,733	23,796	47,755	23,887	15,921	106.91%
YoY %	128.14%	-25.03%	16.54%	-50.17%	99.92%	50.03%	-	-
Horiz. %	297.93%	130.59%	174.19%	149.46%	299.95%	150.03%	100.00%	-
Div Payout %	108.70%	72.15%	116.28%	109.59%	197.04%	70.88%	54.27%	-
YoY %	50.66%	-37.95%	6.10%	-44.38%	177.99%	30.61%	-	-
Horiz. %	200.29%	132.95%	214.26%	201.93%	363.07%	130.61%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	342,064	331,130	330,630	322,943	328,499	322,420	324,313	3.61%
YoY %	3.30%	0.15%	2.38%	-1.69%	1.89%	-0.58%	-	-
Horiz. %	105.47%	102.10%	101.95%	99.58%	101.29%	99.42%	100.00%	-
NOSH	296,467	297,030	297,142	297,452	298,472	298,593	298,521	-0.45%
YoY %	-0.19%	-0.04%	-0.10%	-0.34%	-0.04%	0.02%	-	-
Horiz. %	99.31%	99.50%	99.54%	99.64%	99.98%	100.02%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	12.07%	7.74%	7.19%	6.41%	7.47%	10.46%	9.95%	-
YoY %	55.94%	7.65%	12.17%	-14.19%	-28.59%	5.13%	-	-
Horiz. %	121.31%	77.79%	72.26%	64.42%	75.08%	105.13%	100.00%	-
ROE	12.76%	8.70%	7.21%	6.72%	7.38%	10.45%	9.05%	-
YoY %	46.67%	20.67%	7.29%	-8.94%	-29.38%	15.47%	-	-
Horiz. %	140.99%	96.13%	79.67%	74.25%	81.55%	115.47%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	167.60	211.81	209.49	204.24	178.31	169.57	155.50	5.11%
YoY %	-20.87%	1.11%	2.57%	14.54%	5.15%	9.05%	-	-
Horiz. %	107.78%	136.21%	134.72%	131.34%	114.67%	109.05%	100.00%	-
EPS	14.72	9.67	8.03	7.30	8.12	11.30	9.83	30.85%
YoY %	52.22%	20.42%	10.00%	-10.10%	-28.14%	14.95%	-	-
Horiz. %	149.75%	98.37%	81.69%	74.26%	82.60%	114.95%	100.00%	-
DPS	16.00	7.00	9.33	8.00	16.00	8.00	5.33	107.95%
YoY %	128.57%	-24.97%	16.62%	-50.00%	100.00%	50.09%	-	-
Horiz. %	300.19%	131.33%	175.05%	150.09%	300.19%	150.09%	100.00%	-
NAPS	1.1538	1.1148	1.1127	1.0857	1.1006	1.0798	1.0864	4.09%
YoY %	3.50%	0.19%	2.49%	-1.35%	1.93%	-0.61%	-	-
Horiz. %	106.20%	102.61%	102.42%	99.94%	101.31%	99.39%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 296,234
RPS	100.30	127.00	125.65	122.63	107.43	102.21	93.70	4.63%
YoY %	-21.02%	1.07%	2.46%	14.15%	5.11%	9.08%	-	-
Horiz. %	107.04%	135.54%	134.10%	130.88%	114.65%	109.08%	100.00%	-
EPS	8.81	5.82	4.81	4.38	4.89	6.80	5.92	30.31%
YoY %	51.37%	21.00%	9.82%	-10.43%	-28.09%	14.86%	-	-
Horiz. %	148.82%	98.31%	81.25%	73.99%	82.60%	114.86%	100.00%	-
DPS	9.58	4.20	5.60	4.80	9.64	4.82	3.21	107.14%
YoY %	128.10%	-25.00%	16.67%	-50.21%	100.00%	50.16%	-	-
Horiz. %	298.44%	130.84%	174.45%	149.53%	300.31%	150.16%	100.00%	-
NAPS	0.6905	0.6684	0.6674	0.6519	0.6631	0.6508	0.6547	3.60%
YoY %	3.31%	0.15%	2.38%	-1.69%	1.89%	-0.60%	-	-
Horiz. %	105.47%	102.09%	101.94%	99.57%	101.28%	99.40%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	20.69%	-9.38%	-20.00%	-16.67%	-17.24%	-12.12%	-	-
Horiz. %	53.03%	43.94%	48.48%	60.61%	72.73%	87.88%	100.00%	-
P/EPS	3.94	6.39	8.35	11.23	10.47	8.68	10.48	-47.87%
YoY %	-38.34%	-23.47%	-25.65%	7.26%	20.62%	-17.18%	-	-
Horiz. %	37.60%	60.97%	79.68%	107.16%	99.90%	82.82%	100.00%	-
EY	25.38	15.65	11.98	8.90	9.55	11.52	9.54	91.88%
YoY %	62.17%	30.63%	34.61%	-6.81%	-17.10%	20.75%	-	-
Horiz. %	266.04%	164.05%	125.58%	93.29%	100.10%	120.75%	100.00%	-
DY	27.59	11.29	13.93	9.76	18.82	8.16	5.18	204.67%
YoY %	144.38%	-18.95%	42.73%	-48.14%	130.64%	57.53%	-	-
Horiz. %	532.63%	217.95%	268.92%	188.42%	363.32%	157.53%	100.00%	-
P/NAPS	0.50	0.56	0.60	0.76	0.77	0.91	0.95	-34.78%
YoY %	-10.71%	-6.67%	-21.05%	-1.30%	-15.38%	-4.21%	-	-
Horiz. %	52.63%	58.95%	63.16%	80.00%	81.05%	95.79%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	75.00%	3.70%	-22.86%	-30.00%	-5.66%	-17.19%	-	-
Horiz. %	76.56%	43.75%	42.19%	54.69%	78.12%	82.81%	100.00%	-
P/EPS	5.57	6.18	6.98	9.73	10.96	7.97	10.18	-33.07%
YoY %	-9.87%	-11.46%	-28.26%	-11.22%	37.52%	-21.71%	-	-
Horiz. %	54.72%	60.71%	68.57%	95.58%	107.66%	78.29%	100.00%	-
EY	17.95	16.17	14.33	10.28	9.12	12.54	9.83	49.34%
YoY %	11.01%	12.84%	39.40%	12.72%	-27.27%	27.57%	-	-
Horiz. %	182.60%	164.50%	145.78%	104.58%	92.78%	127.57%	100.00%	-
DY	19.51	11.67	16.67	11.27	17.98	8.89	5.33	137.32%
YoY %	67.18%	-29.99%	47.91%	-37.32%	102.25%	66.79%	-	-
Horiz. %	366.04%	218.95%	312.76%	211.44%	337.34%	166.79%	100.00%	-
P/NAPS	0.71	0.54	0.50	0.65	0.81	0.83	0.92	-15.85%
YoY %	31.48%	8.00%	-23.08%	-19.75%	-2.41%	-9.78%	-	-
Horiz. %	77.17%	58.70%	54.35%	70.65%	88.04%	90.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos