[PRTASCO] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 9.84%
YoY- -18.69%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 547,090 496,888 629,148 622,482 607,510 532,208 506,325 5.30%
PBT 85,572 86,592 72,868 69,660 59,600 62,952 71,462 12.77%
Tax -25,672 -26,596 -24,165 -24,873 -20,670 -23,196 -18,522 24.33%
NP 59,900 59,996 48,703 44,786 38,930 39,756 52,940 8.59%
-
NP to SH 42,448 43,640 28,816 23,850 21,714 24,236 33,701 16.64%
-
Tax Rate 30.00% 30.71% 33.16% 35.71% 34.68% 36.85% 25.92% -
Total Cost 487,190 436,892 580,445 577,696 568,580 492,452 453,385 4.91%
-
Net Worth 341,958 342,064 331,130 330,630 322,943 328,499 322,420 4.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 23,747 47,434 20,792 27,733 23,796 47,755 23,887 -0.39%
Div Payout % 55.94% 108.70% 72.15% 116.28% 109.59% 197.04% 70.88% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 341,958 342,064 331,130 330,630 322,943 328,499 322,420 4.00%
NOSH 296,839 296,467 297,030 297,142 297,452 298,472 298,593 -0.39%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.95% 12.07% 7.74% 7.19% 6.41% 7.47% 10.46% -
ROE 12.41% 12.76% 8.70% 7.21% 6.72% 7.38% 10.45% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 184.31 167.60 211.81 209.49 204.24 178.31 169.57 5.71%
EPS 14.30 14.72 9.67 8.03 7.30 8.12 11.30 17.01%
DPS 8.00 16.00 7.00 9.33 8.00 16.00 8.00 0.00%
NAPS 1.152 1.1538 1.1148 1.1127 1.0857 1.1006 1.0798 4.41%
Adjusted Per Share Value based on latest NOSH - 296,666
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 110.44 100.30 127.00 125.65 122.63 107.43 102.21 5.30%
EPS 8.57 8.81 5.82 4.81 4.38 4.89 6.80 16.69%
DPS 4.79 9.58 4.20 5.60 4.80 9.64 4.82 -0.41%
NAPS 0.6903 0.6905 0.6684 0.6674 0.6519 0.6631 0.6508 4.01%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.79 0.58 0.62 0.67 0.82 0.85 0.98 -
P/RPS 0.43 0.35 0.29 0.32 0.40 0.48 0.58 -18.10%
P/EPS 5.52 3.94 6.39 8.35 11.23 10.47 8.68 -26.06%
EY 18.10 25.38 15.65 11.98 8.90 9.55 11.52 35.18%
DY 10.13 27.59 11.29 13.93 9.76 18.82 8.16 15.52%
P/NAPS 0.69 0.50 0.56 0.60 0.76 0.77 0.91 -16.86%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 25/05/09 25/02/09 20/11/08 26/08/08 21/05/08 28/02/08 -
Price 0.90 0.82 0.60 0.56 0.71 0.89 0.90 -
P/RPS 0.49 0.49 0.28 0.27 0.35 0.50 0.53 -5.10%
P/EPS 6.29 5.57 6.18 6.98 9.73 10.96 7.97 -14.61%
EY 15.89 17.95 16.17 14.33 10.28 9.12 12.54 17.11%
DY 8.89 19.51 11.67 16.67 11.27 17.98 8.89 0.00%
P/NAPS 0.78 0.71 0.54 0.50 0.65 0.81 0.83 -4.06%

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