[PRTASCO] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 18.52%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 582,446 591,892 587,240 574,728 480,537 372,224 132,428 167.23%
PBT 87,871 88,206 84,864 79,628 70,189 57,904 20,270 164.68%
Tax -41,875 -40,324 -37,720 -31,628 -29,691 -25,794 -8,174 195.70%
NP 45,996 47,882 47,144 48,000 40,498 32,109 12,096 142.63%
-
NP to SH 45,996 47,882 47,144 48,000 40,498 32,109 12,096 142.63%
-
Tax Rate 47.66% 45.72% 44.45% 39.72% 42.30% 44.55% 40.33% -
Total Cost 536,450 544,009 540,096 526,728 440,039 340,114 120,332 169.64%
-
Net Worth 332,052 300,016 290,901 282,299 156,766 109,553 27,364 424.08%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 6,902 - 21,592 - 3,527 - - -
Div Payout % 15.01% - 45.80% - 8.71% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 332,052 300,016 290,901 282,299 156,766 109,553 27,364 424.08%
NOSH 300,092 300,016 299,898 300,000 163,298 117,244 34,639 319.06%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 7.90% 8.09% 8.03% 8.35% 8.43% 8.63% 9.13% -
ROE 13.85% 15.96% 16.21% 17.00% 25.83% 29.31% 44.20% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 194.09 197.29 195.81 191.58 294.27 317.48 382.31 -36.22%
EPS 15.33 15.96 15.72 16.00 24.80 27.39 34.92 -42.09%
DPS 2.30 0.00 7.20 0.00 2.16 0.00 0.00 -
NAPS 1.1065 1.00 0.97 0.941 0.96 0.9344 0.79 25.05%
Adjusted Per Share Value based on latest NOSH - 300,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 120.95 122.91 121.95 119.35 99.79 77.30 27.50 167.23%
EPS 9.55 9.94 9.79 9.97 8.41 6.67 2.51 142.73%
DPS 1.43 0.00 4.48 0.00 0.73 0.00 0.00 -
NAPS 0.6895 0.623 0.6041 0.5862 0.3255 0.2275 0.0568 424.20%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 1.20 1.20 1.41 2.20 2.20 2.23 0.00 -
P/RPS 0.62 0.61 0.72 1.15 0.75 0.70 0.00 -
P/EPS 7.83 7.52 8.97 13.75 8.87 8.14 0.00 -
EY 12.77 13.30 11.15 7.27 11.27 12.28 0.00 -
DY 1.92 0.00 5.11 0.00 0.98 0.00 0.00 -
P/NAPS 1.08 1.20 1.45 2.34 2.29 2.39 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 30/03/05 24/11/04 20/08/04 25/05/04 24/02/04 14/11/03 06/08/03 -
Price 1.10 1.14 1.18 1.45 2.27 2.48 0.00 -
P/RPS 0.57 0.58 0.60 0.76 0.77 0.78 0.00 -
P/EPS 7.18 7.14 7.51 9.06 9.15 9.06 0.00 -
EY 13.93 14.00 13.32 11.03 10.93 11.04 0.00 -
DY 2.09 0.00 6.10 0.00 0.95 0.00 0.00 -
P/NAPS 0.99 1.14 1.22 1.54 2.36 2.65 0.00 -

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
Post a Comment