[PRTASCO] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 51.44%
YoY- 80.06%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 679,438 604,580 547,090 496,888 629,148 622,482 607,510 7.72%
PBT 89,405 86,626 85,572 86,592 72,868 69,660 59,600 30.94%
Tax -24,726 -25,805 -25,672 -26,596 -24,165 -24,873 -20,670 12.65%
NP 64,679 60,821 59,900 59,996 48,703 44,786 38,930 40.14%
-
NP to SH 43,196 40,474 42,448 43,640 28,816 23,850 21,714 57.97%
-
Tax Rate 27.66% 29.79% 30.00% 30.71% 33.16% 35.71% 34.68% -
Total Cost 614,759 543,758 487,190 436,892 580,445 577,696 568,580 5.32%
-
Net Worth 349,295 351,037 341,958 342,064 331,130 330,630 322,943 5.35%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 23,735 31,651 23,747 47,434 20,792 27,733 23,796 -0.17%
Div Payout % 54.95% 78.20% 55.94% 108.70% 72.15% 116.28% 109.59% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 349,295 351,037 341,958 342,064 331,130 330,630 322,943 5.35%
NOSH 296,692 296,735 296,839 296,467 297,030 297,142 297,452 -0.16%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.52% 10.06% 10.95% 12.07% 7.74% 7.19% 6.41% -
ROE 12.37% 11.53% 12.41% 12.76% 8.70% 7.21% 6.72% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 229.00 203.74 184.31 167.60 211.81 209.49 204.24 7.90%
EPS 14.56 13.64 14.30 14.72 9.67 8.03 7.30 58.25%
DPS 8.00 10.67 8.00 16.00 7.00 9.33 8.00 0.00%
NAPS 1.1773 1.183 1.152 1.1538 1.1148 1.1127 1.0857 5.53%
Adjusted Per Share Value based on latest NOSH - 296,467
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 137.15 122.04 110.44 100.30 127.00 125.65 122.63 7.72%
EPS 8.72 8.17 8.57 8.81 5.82 4.81 4.38 58.05%
DPS 4.79 6.39 4.79 9.58 4.20 5.60 4.80 -0.13%
NAPS 0.7051 0.7086 0.6903 0.6905 0.6684 0.6674 0.6519 5.35%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.91 0.90 0.79 0.58 0.62 0.67 0.82 -
P/RPS 0.40 0.44 0.43 0.35 0.29 0.32 0.40 0.00%
P/EPS 6.25 6.60 5.52 3.94 6.39 8.35 11.23 -32.26%
EY 16.00 15.16 18.10 25.38 15.65 11.98 8.90 47.69%
DY 8.79 11.85 10.13 27.59 11.29 13.93 9.76 -6.72%
P/NAPS 0.77 0.76 0.69 0.50 0.56 0.60 0.76 0.87%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 25/05/09 25/02/09 20/11/08 26/08/08 -
Price 0.99 1.01 0.90 0.82 0.60 0.56 0.71 -
P/RPS 0.43 0.50 0.49 0.49 0.28 0.27 0.35 14.66%
P/EPS 6.80 7.40 6.29 5.57 6.18 6.98 9.73 -21.19%
EY 14.71 13.50 15.89 17.95 16.17 14.33 10.28 26.90%
DY 8.08 10.56 8.89 19.51 11.67 16.67 11.27 -19.84%
P/NAPS 0.84 0.85 0.78 0.71 0.54 0.50 0.65 18.58%

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