[PRTASCO] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -2.73%
YoY- 95.49%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 634,484 679,438 604,580 547,090 496,888 629,148 622,482 1.28%
PBT 80,304 89,405 86,626 85,572 86,592 72,868 69,660 9.95%
Tax -22,188 -24,726 -25,805 -25,672 -26,596 -24,165 -24,873 -7.33%
NP 58,116 64,679 60,821 59,900 59,996 48,703 44,786 18.98%
-
NP to SH 39,400 43,196 40,474 42,448 43,640 28,816 23,850 39.78%
-
Tax Rate 27.63% 27.66% 29.79% 30.00% 30.71% 33.16% 35.71% -
Total Cost 576,368 614,759 543,758 487,190 436,892 580,445 577,696 -0.15%
-
Net Worth 349,348 349,295 351,037 341,958 342,064 331,130 330,630 3.74%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 59,337 23,735 31,651 23,747 47,434 20,792 27,733 66.11%
Div Payout % 150.60% 54.95% 78.20% 55.94% 108.70% 72.15% 116.28% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 349,348 349,295 351,037 341,958 342,064 331,130 330,630 3.74%
NOSH 296,686 296,692 296,735 296,839 296,467 297,030 297,142 -0.10%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.16% 9.52% 10.06% 10.95% 12.07% 7.74% 7.19% -
ROE 11.28% 12.37% 11.53% 12.41% 12.76% 8.70% 7.21% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 213.86 229.00 203.74 184.31 167.60 211.81 209.49 1.38%
EPS 13.28 14.56 13.64 14.30 14.72 9.67 8.03 39.89%
DPS 20.00 8.00 10.67 8.00 16.00 7.00 9.33 66.32%
NAPS 1.1775 1.1773 1.183 1.152 1.1538 1.1148 1.1127 3.84%
Adjusted Per Share Value based on latest NOSH - 296,379
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 131.76 141.09 125.55 113.61 103.18 130.65 129.27 1.28%
EPS 8.18 8.97 8.41 8.81 9.06 5.98 4.95 39.81%
DPS 12.32 4.93 6.57 4.93 9.85 4.32 5.76 66.08%
NAPS 0.7255 0.7254 0.729 0.7101 0.7103 0.6876 0.6866 3.74%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.04 0.91 0.90 0.79 0.58 0.62 0.67 -
P/RPS 0.49 0.40 0.44 0.43 0.35 0.29 0.32 32.88%
P/EPS 7.83 6.25 6.60 5.52 3.94 6.39 8.35 -4.19%
EY 12.77 16.00 15.16 18.10 25.38 15.65 11.98 4.35%
DY 19.23 8.79 11.85 10.13 27.59 11.29 13.93 24.00%
P/NAPS 0.88 0.77 0.76 0.69 0.50 0.56 0.60 29.11%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 26/11/09 27/08/09 25/05/09 25/02/09 20/11/08 -
Price 1.03 0.99 1.01 0.90 0.82 0.60 0.56 -
P/RPS 0.48 0.43 0.50 0.49 0.49 0.28 0.27 46.80%
P/EPS 7.76 6.80 7.40 6.29 5.57 6.18 6.98 7.32%
EY 12.89 14.71 13.50 15.89 17.95 16.17 14.33 -6.82%
DY 19.42 8.08 10.56 8.89 19.51 11.67 16.67 10.72%
P/NAPS 0.87 0.84 0.85 0.78 0.71 0.54 0.50 44.71%

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