[PRTASCO] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 17.88%
YoY- 16.47%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 549,820 487,760 771,051 654,457 654,008 634,484 679,438 -13.19%
PBT 64,794 47,184 94,124 95,066 83,120 80,304 89,405 -19.36%
Tax -24,230 -22,124 -30,499 -25,452 -22,146 -22,188 -24,726 -1.34%
NP 40,564 25,060 63,625 69,614 60,974 58,116 64,679 -26.79%
-
NP to SH 26,856 14,416 47,067 47,140 39,990 39,400 43,196 -27.21%
-
Tax Rate 37.40% 46.89% 32.40% 26.77% 26.64% 27.63% 27.66% -
Total Cost 509,256 462,700 707,426 584,842 593,034 576,368 614,759 -11.82%
-
Net Worth 356,153 356,498 355,763 356,011 341,131 349,348 349,295 1.30%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 59,570 29,669 19,773 29,666 59,337 23,735 -
Div Payout % - 413.22% 63.04% 41.95% 74.18% 150.60% 54.95% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 356,153 356,498 355,763 356,011 341,131 349,348 349,295 1.30%
NOSH 296,423 297,851 296,692 296,602 296,661 296,686 296,692 -0.06%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.38% 5.14% 8.25% 10.64% 9.32% 9.16% 9.52% -
ROE 7.54% 4.04% 13.23% 13.24% 11.72% 11.28% 12.37% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 185.48 163.76 259.88 220.65 220.46 213.86 229.00 -13.14%
EPS 9.06 4.84 15.87 15.89 13.48 13.28 14.56 -27.17%
DPS 0.00 20.00 10.00 6.67 10.00 20.00 8.00 -
NAPS 1.2015 1.1969 1.1991 1.2003 1.1499 1.1775 1.1773 1.36%
Adjusted Per Share Value based on latest NOSH - 296,525
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 110.99 98.46 155.64 132.11 132.02 128.08 137.15 -13.19%
EPS 5.42 2.91 9.50 9.52 8.07 7.95 8.72 -27.23%
DPS 0.00 12.02 5.99 3.99 5.99 11.98 4.79 -
NAPS 0.7189 0.7196 0.7181 0.7186 0.6886 0.7052 0.7051 1.30%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.01 1.08 1.09 1.04 1.00 1.04 0.91 -
P/RPS 0.54 0.66 0.42 0.47 0.45 0.49 0.40 22.21%
P/EPS 11.15 22.31 6.87 6.54 7.42 7.83 6.25 47.25%
EY 8.97 4.48 14.55 15.28 13.48 12.77 16.00 -32.08%
DY 0.00 18.52 9.17 6.41 10.00 19.23 8.79 -
P/NAPS 0.84 0.90 0.91 0.87 0.87 0.88 0.77 5.98%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 25/05/11 28/02/11 24/11/10 24/08/10 31/05/10 25/02/10 -
Price 0.97 1.16 1.08 1.06 1.04 1.03 0.99 -
P/RPS 0.52 0.71 0.42 0.48 0.47 0.48 0.43 13.54%
P/EPS 10.71 23.97 6.81 6.67 7.72 7.76 6.80 35.48%
EY 9.34 4.17 14.69 14.99 12.96 12.89 14.71 -26.18%
DY 0.00 17.24 9.26 6.29 9.62 19.42 8.08 -
P/NAPS 0.81 0.97 0.90 0.88 0.90 0.87 0.84 -2.40%

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