[PRTASCO] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
03-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -1.25%
YoY- -10.81%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 464,160 409,684 379,856 519,269 413,149 507,050 474,036 -1.39%
PBT 69,992 50,074 43,860 79,163 79,877 78,946 63,120 7.12%
Tax -21,533 -15,568 -15,592 -38,139 -21,725 -21,252 -33,816 -25.96%
NP 48,458 34,506 28,268 41,024 58,152 57,694 29,304 39.79%
-
NP to SH 26,821 19,924 12,740 41,024 41,545 40,468 29,304 -5.72%
-
Tax Rate 30.76% 31.09% 35.55% 48.18% 27.20% 26.92% 53.57% -
Total Cost 415,701 375,178 351,588 478,245 354,997 449,356 444,732 -4.39%
-
Net Worth 317,485 307,236 313,692 340,337 309,640 302,008 304,449 2.83%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 11,973 - - 6,897 9,196 - - -
Div Payout % 44.64% - - 16.81% 22.14% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 317,485 307,236 313,692 340,337 309,640 302,008 304,449 2.83%
NOSH 299,345 299,159 300,471 299,883 299,894 300,207 300,245 -0.19%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.44% 8.42% 7.44% 7.90% 14.08% 11.38% 6.18% -
ROE 8.45% 6.48% 4.06% 12.05% 13.42% 13.40% 9.63% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 155.06 136.95 126.42 173.16 137.77 168.90 157.88 -1.19%
EPS 8.96 6.66 4.24 13.68 13.85 13.48 9.76 -5.53%
DPS 4.00 0.00 0.00 2.30 3.07 0.00 0.00 -
NAPS 1.0606 1.027 1.044 1.1349 1.0325 1.006 1.014 3.03%
Adjusted Per Share Value based on latest NOSH - 299,848
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 93.70 82.70 76.68 104.82 83.40 102.35 95.69 -1.39%
EPS 5.41 4.02 2.57 8.28 8.39 8.17 5.92 -5.82%
DPS 2.42 0.00 0.00 1.39 1.86 0.00 0.00 -
NAPS 0.6409 0.6202 0.6332 0.687 0.625 0.6096 0.6146 2.83%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.91 0.92 0.88 0.73 0.85 0.95 1.13 -
P/RPS 0.59 0.67 0.70 0.42 0.62 0.56 0.72 -12.42%
P/EPS 10.16 13.81 20.75 5.34 6.14 7.05 11.58 -8.34%
EY 9.85 7.24 4.82 18.74 16.30 14.19 8.64 9.12%
DY 4.40 0.00 0.00 3.15 3.61 0.00 0.00 -
P/NAPS 0.86 0.90 0.84 0.64 0.82 0.94 1.11 -15.63%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 25/05/06 03/03/06 18/11/05 29/08/05 30/05/05 -
Price 0.90 0.90 0.94 0.77 0.67 0.72 1.00 -
P/RPS 0.58 0.66 0.74 0.44 0.49 0.43 0.63 -5.35%
P/EPS 10.04 13.51 22.17 5.63 4.84 5.34 10.25 -1.36%
EY 9.96 7.40 4.51 17.77 20.68 18.72 9.76 1.36%
DY 4.44 0.00 0.00 2.99 4.58 0.00 0.00 -
P/NAPS 0.85 0.88 0.90 0.68 0.65 0.72 0.99 -9.65%

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