[PRTASCO] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 94.54%
YoY- 95.49%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 158,621 679,438 453,435 273,545 124,222 629,148 466,862 -51.34%
PBT 20,076 89,405 64,970 42,786 21,648 72,868 52,245 -47.17%
Tax -5,547 -24,726 -19,354 -12,836 -6,649 -24,165 -18,655 -55.48%
NP 14,529 64,679 45,616 29,950 14,999 48,703 33,590 -42.83%
-
NP to SH 9,850 43,196 30,356 21,224 10,910 28,816 17,888 -32.84%
-
Tax Rate 27.63% 27.66% 29.79% 30.00% 30.71% 33.16% 35.71% -
Total Cost 144,092 614,759 407,819 243,595 109,223 580,445 433,272 -52.03%
-
Net Worth 349,348 349,295 351,037 341,958 342,064 331,130 330,630 3.74%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 14,834 23,735 23,738 11,873 11,858 20,792 20,800 -20.19%
Div Payout % 150.60% 54.95% 78.20% 55.94% 108.70% 72.15% 116.28% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 349,348 349,295 351,037 341,958 342,064 331,130 330,630 3.74%
NOSH 296,686 296,692 296,735 296,839 296,467 297,030 297,142 -0.10%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.16% 9.52% 10.06% 10.95% 12.07% 7.74% 7.19% -
ROE 2.82% 12.37% 8.65% 6.21% 3.19% 8.70% 5.41% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 53.46 229.00 152.81 92.15 41.90 211.81 157.12 -51.29%
EPS 3.32 14.56 10.23 7.15 3.68 9.67 6.02 -32.77%
DPS 5.00 8.00 8.00 4.00 4.00 7.00 7.00 -20.11%
NAPS 1.1775 1.1773 1.183 1.152 1.1538 1.1148 1.1127 3.84%
Adjusted Per Share Value based on latest NOSH - 296,379
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 32.94 141.09 94.16 56.80 25.80 130.65 96.95 -51.34%
EPS 2.05 8.97 6.30 4.41 2.27 5.98 3.71 -32.68%
DPS 3.08 4.93 4.93 2.47 2.46 4.32 4.32 -20.20%
NAPS 0.7255 0.7254 0.729 0.7101 0.7103 0.6876 0.6866 3.74%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.04 0.91 0.90 0.79 0.58 0.62 0.67 -
P/RPS 1.95 0.40 0.59 0.86 1.38 0.29 0.43 174.22%
P/EPS 31.33 6.25 8.80 11.05 15.76 6.39 11.13 99.48%
EY 3.19 16.00 11.37 9.05 6.34 15.65 8.99 -49.91%
DY 4.81 8.79 8.89 5.06 6.90 11.29 10.45 -40.41%
P/NAPS 0.88 0.77 0.76 0.69 0.50 0.56 0.60 29.11%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 26/11/09 27/08/09 25/05/09 25/02/09 20/11/08 -
Price 1.03 0.99 1.01 0.90 0.82 0.60 0.56 -
P/RPS 1.93 0.43 0.66 0.98 1.96 0.28 0.36 206.62%
P/EPS 31.02 6.80 9.87 12.59 22.28 6.18 9.30 123.40%
EY 3.22 14.71 10.13 7.94 4.49 16.17 10.75 -55.26%
DY 4.85 8.08 7.92 4.44 4.88 11.67 12.50 -46.83%
P/NAPS 0.87 0.84 0.85 0.78 0.71 0.54 0.50 44.71%

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