[PRTASCO] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 61.09%
YoY- -14.5%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 453,435 273,545 124,222 629,148 466,862 303,755 133,052 126.29%
PBT 64,970 42,786 21,648 72,868 52,245 29,800 15,738 157.11%
Tax -19,354 -12,836 -6,649 -24,165 -18,655 -10,335 -5,799 123.16%
NP 45,616 29,950 14,999 48,703 33,590 19,465 9,939 175.91%
-
NP to SH 30,356 21,224 10,910 28,816 17,888 10,857 6,059 192.50%
-
Tax Rate 29.79% 30.00% 30.71% 33.16% 35.71% 34.68% 36.85% -
Total Cost 407,819 243,595 109,223 580,445 433,272 284,290 123,113 122.05%
-
Net Worth 351,037 341,958 342,064 331,130 330,630 322,943 328,499 4.51%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 23,738 11,873 11,858 20,792 20,800 11,898 11,938 58.06%
Div Payout % 78.20% 55.94% 108.70% 72.15% 116.28% 109.59% 197.04% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 351,037 341,958 342,064 331,130 330,630 322,943 328,499 4.51%
NOSH 296,735 296,839 296,467 297,030 297,142 297,452 298,472 -0.38%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.06% 10.95% 12.07% 7.74% 7.19% 6.41% 7.47% -
ROE 8.65% 6.21% 3.19% 8.70% 5.41% 3.36% 1.84% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 152.81 92.15 41.90 211.81 157.12 102.12 44.58 127.16%
EPS 10.23 7.15 3.68 9.67 6.02 3.65 2.03 193.64%
DPS 8.00 4.00 4.00 7.00 7.00 4.00 4.00 58.67%
NAPS 1.183 1.152 1.1538 1.1148 1.1127 1.0857 1.1006 4.92%
Adjusted Per Share Value based on latest NOSH - 296,842
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 91.53 55.22 25.08 127.00 94.24 61.32 26.86 126.28%
EPS 6.13 4.28 2.20 5.82 3.61 2.19 1.22 193.07%
DPS 4.79 2.40 2.39 4.20 4.20 2.40 2.41 58.01%
NAPS 0.7086 0.6903 0.6905 0.6684 0.6674 0.6519 0.6631 4.51%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.90 0.79 0.58 0.62 0.67 0.82 0.85 -
P/RPS 0.59 0.86 1.38 0.29 0.43 0.80 1.91 -54.27%
P/EPS 8.80 11.05 15.76 6.39 11.13 22.47 41.87 -64.61%
EY 11.37 9.05 6.34 15.65 8.99 4.45 2.39 182.59%
DY 8.89 5.06 6.90 11.29 10.45 4.88 4.71 52.66%
P/NAPS 0.76 0.69 0.50 0.56 0.60 0.76 0.77 -0.86%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 25/05/09 25/02/09 20/11/08 26/08/08 21/05/08 -
Price 1.01 0.90 0.82 0.60 0.56 0.71 0.89 -
P/RPS 0.66 0.98 1.96 0.28 0.36 0.70 2.00 -52.21%
P/EPS 9.87 12.59 22.28 6.18 9.30 19.45 43.84 -62.95%
EY 10.13 7.94 4.49 16.17 10.75 5.14 2.28 170.01%
DY 7.92 4.44 4.88 11.67 12.50 5.63 4.49 45.93%
P/NAPS 0.85 0.78 0.71 0.54 0.50 0.65 0.81 3.26%

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