[PRTASCO] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Annualized Quarter Result
Revenue	654,008	634,484	679,438	604,580	547,090	496,888	629,148	2.62%
YoY %	3.08%	-6.62%	12.38%	10.51%	10.10%	-21.02%	-	-
Horiz. %	103.95%	100.85%	107.99%	96.10%	86.96%	78.98%	100.00%	-
PBT	83,120	80,304	89,405	86,626	85,572	86,592	72,868	9.19%
YoY %	3.51%	-10.18%	3.21%	1.23%	-1.18%	18.83%	-	-
Horiz. %	114.07%	110.20%	122.69%	118.88%	117.43%	118.83%	100.00%	-
Tax	-22,146	-22,188	-24,726	-25,805	-25,672	-26,596	-24,165	-5.66%
YoY %	0.19%	10.26%	4.18%	-0.52%	3.47%	-10.06%	-	-
Horiz. %	91.64%	91.82%	102.32%	106.79%	106.24%	110.06%	100.00%	-
NP	60,974	58,116	64,679	60,821	59,900	59,996	48,703	16.20%
YoY %	4.92%	-10.15%	6.34%	1.54%	-0.16%	23.19%	-	-
Horiz. %	125.20%	119.33%	132.80%	124.88%	122.99%	123.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,990	39,400	43,196	40,474	42,448	43,640	28,816	24.49%
YoY %	1.50%	-8.79%	6.73%	-4.65%	-2.73%	51.44%	-	-
Horiz. %	138.78%	136.73%	149.90%	140.46%	147.31%	151.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.64%	27.63%	27.66%	29.79%	30.00%	30.71%	33.16%	-
YoY %	-3.58%	-0.11%	-7.15%	-0.70%	-2.31%	-7.39%	-	-
Horiz. %	80.34%	83.32%	83.41%	89.84%	90.47%	92.61%	100.00%	-
Total Cost	593,034	576,368	614,759	543,758	487,190	436,892	580,445	1.44%
YoY %	2.89%	-6.24%	13.06%	11.61%	11.51%	-24.73%	-	-
Horiz. %	102.17%	99.30%	105.91%	93.68%	83.93%	75.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	341,131	349,348	349,295	351,037	341,958	342,064	331,130	2.00%
YoY %	-2.35%	0.02%	-0.50%	2.66%	-0.03%	3.30%	-	-
Horiz. %	103.02%	105.50%	105.49%	106.01%	103.27%	103.30%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	29,666	59,337	23,735	31,651	23,747	47,434	20,792	26.82%
YoY %	-50.00%	150.00%	-25.01%	33.28%	-49.94%	128.14%	-	-
Horiz. %	142.68%	285.38%	114.15%	152.23%	114.21%	228.14%	100.00%	-
Div Payout %	74.18%	150.60%	54.95%	78.20%	55.94%	108.70%	72.15%	-
YoY %	-50.74%	174.07%	-29.73%	39.79%	-48.54%	50.66%	-	-
Horiz. %	102.81%	208.73%	76.16%	108.39%	77.53%	150.66%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	341,131	349,348	349,295	351,037	341,958	342,064	331,130	2.00%
YoY %	-2.35%	0.02%	-0.50%	2.66%	-0.03%	3.30%	-	-
Horiz. %	103.02%	105.50%	105.49%	106.01%	103.27%	103.30%	100.00%	-
NOSH	296,661	296,686	296,692	296,735	296,839	296,467	297,030	-0.08%
YoY %	-0.01%	-0.00%	-0.01%	-0.04%	0.13%	-0.19%	-	-
Horiz. %	99.88%	99.88%	99.89%	99.90%	99.94%	99.81%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	9.32%	9.16%	9.52%	10.06%	10.95%	12.07%	7.74%	-
YoY %	1.75%	-3.78%	-5.37%	-8.13%	-9.28%	55.94%	-	-
Horiz. %	120.41%	118.35%	123.00%	129.97%	141.47%	155.94%	100.00%	-
ROE	11.72%	11.28%	12.37%	11.53%	12.41%	12.76%	8.70%	-
YoY %	3.90%	-8.81%	7.29%	-7.09%	-2.74%	46.67%	-	-
Horiz. %	134.71%	129.66%	142.18%	132.53%	142.64%	146.67%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	220.46	213.86	229.00	203.74	184.31	167.60	211.81	2.71%
YoY %	3.09%	-6.61%	12.40%	10.54%	9.97%	-20.87%	-	-
Horiz. %	104.08%	100.97%	108.12%	96.19%	87.02%	79.13%	100.00%	-
EPS	13.48	13.28	14.56	13.64	14.30	14.72	9.67	24.86%
YoY %	1.51%	-8.79%	6.74%	-4.62%	-2.85%	52.22%	-	-
Horiz. %	139.40%	137.33%	150.57%	141.05%	147.88%	152.22%	100.00%	-
DPS	10.00	20.00	8.00	10.67	8.00	16.00	7.00	26.92%
YoY %	-50.00%	150.00%	-25.02%	33.38%	-50.00%	128.57%	-	-
Horiz. %	142.86%	285.71%	114.29%	152.43%	114.29%	228.57%	100.00%	-
NAPS	1.1499	1.1775	1.1773	1.183	1.152	1.1538	1.1148	2.09%
YoY %	-2.34%	0.02%	-0.48%	2.69%	-0.16%	3.50%	-	-
Horiz. %	103.15%	105.62%	105.61%	106.12%	103.34%	103.50%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 296,493
RPS	135.81	131.76	141.09	125.55	113.61	103.18	130.65	2.62%
YoY %	3.07%	-6.61%	12.38%	10.51%	10.11%	-21.03%	-	-
Horiz. %	103.95%	100.85%	107.99%	96.10%	86.96%	78.97%	100.00%	-
EPS	8.30	8.18	8.97	8.41	8.81	9.06	5.98	24.50%
YoY %	1.47%	-8.81%	6.66%	-4.54%	-2.76%	51.51%	-	-
Horiz. %	138.80%	136.79%	150.00%	140.64%	147.32%	151.51%	100.00%	-
DPS	6.16	12.32	4.93	6.57	4.93	9.85	4.32	26.76%
YoY %	-50.00%	149.90%	-24.96%	33.27%	-49.95%	128.01%	-	-
Horiz. %	142.59%	285.19%	114.12%	152.08%	114.12%	228.01%	100.00%	-
NAPS	0.7084	0.7255	0.7254	0.729	0.7101	0.7103	0.6876	2.01%
YoY %	-2.36%	0.01%	-0.49%	2.66%	-0.03%	3.30%	-	-
Horiz. %	103.03%	105.51%	105.50%	106.02%	103.27%	103.30%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	1.00	1.04	0.91	0.90	0.79	0.58	0.62	-
P/RPS	0.45	0.49	0.40	0.44	0.43	0.35	0.29	34.14%
YoY %	-8.16%	22.50%	-9.09%	2.33%	22.86%	20.69%	-	-
Horiz. %	155.17%	168.97%	137.93%	151.72%	148.28%	120.69%	100.00%	-
P/EPS	7.42	7.83	6.25	6.60	5.52	3.94	6.39	10.50%
YoY %	-5.24%	25.28%	-5.30%	19.57%	40.10%	-38.34%	-	-
Horiz. %	116.12%	122.54%	97.81%	103.29%	86.38%	61.66%	100.00%	-
EY	13.48	12.77	16.00	15.16	18.10	25.38	15.65	-9.49%
YoY %	5.56%	-20.19%	5.54%	-16.24%	-28.68%	62.17%	-	-
Horiz. %	86.13%	81.60%	102.24%	96.87%	115.65%	162.17%	100.00%	-
DY	10.00	19.23	8.79	11.85	10.13	27.59	11.29	-7.79%
YoY %	-48.00%	118.77%	-25.82%	16.98%	-63.28%	144.38%	-	-
Horiz. %	88.57%	170.33%	77.86%	104.96%	89.73%	244.38%	100.00%	-
P/NAPS	0.87	0.88	0.77	0.76	0.69	0.50	0.56	34.24%
YoY %	-1.14%	14.29%	1.32%	10.14%	38.00%	-10.71%	-	-
Horiz. %	155.36%	157.14%	137.50%	135.71%	123.21%	89.29%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	31/05/10	25/02/10	26/11/09	27/08/09	25/05/09	25/02/09	-
Price	1.04	1.03	0.99	1.01	0.90	0.82	0.60	-
P/RPS	0.47	0.48	0.43	0.50	0.49	0.49	0.28	41.37%
YoY %	-2.08%	11.63%	-14.00%	2.04%	0.00%	75.00%	-	-
Horiz. %	167.86%	171.43%	153.57%	178.57%	175.00%	175.00%	100.00%	-
P/EPS	7.72	7.76	6.80	7.40	6.29	5.57	6.18	16.03%
YoY %	-0.52%	14.12%	-8.11%	17.65%	12.93%	-9.87%	-	-
Horiz. %	124.92%	125.57%	110.03%	119.74%	101.78%	90.13%	100.00%	-
EY	12.96	12.89	14.71	13.50	15.89	17.95	16.17	-13.75%
YoY %	0.54%	-12.37%	8.96%	-15.04%	-11.48%	11.01%	-	-
Horiz. %	80.15%	79.72%	90.97%	83.49%	98.27%	111.01%	100.00%	-
DY	9.62	19.42	8.08	10.56	8.89	19.51	11.67	-12.11%
YoY %	-50.46%	140.35%	-23.48%	18.79%	-54.43%	67.18%	-	-
Horiz. %	82.43%	166.41%	69.24%	90.49%	76.18%	167.18%	100.00%	-
P/NAPS	0.90	0.87	0.84	0.85	0.78	0.71	0.54	40.70%
YoY %	3.45%	3.57%	-1.18%	8.97%	9.86%	31.48%	-	-
Horiz. %	166.67%	161.11%	155.56%	157.41%	144.44%	131.48%	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