[PRTASCO] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	490,843	327,004	158,621	679,438	453,435	273,545	124,222	149.72%
YoY %	50.10%	106.15%	-76.65%	49.84%	65.76%	120.21%	-	-
Horiz. %	395.13%	263.24%	127.69%	546.95%	365.02%	220.21%	100.00%	-
PBT	71,300	41,560	20,076	89,405	64,970	42,786	21,648	121.20%
YoY %	71.56%	107.01%	-77.54%	37.61%	51.85%	97.64%	-	-
Horiz. %	329.36%	191.98%	92.74%	412.99%	300.12%	197.64%	100.00%	-
Tax	-19,089	-11,073	-5,547	-24,726	-19,354	-12,836	-6,649	101.87%
YoY %	-72.39%	-99.62%	77.57%	-27.76%	-50.78%	-93.05%	-	-
Horiz. %	287.10%	166.54%	83.43%	371.88%	291.08%	193.05%	100.00%	-
NP	52,211	30,487	14,529	64,679	45,616	29,950	14,999	129.51%
YoY %	71.26%	109.84%	-77.54%	41.79%	52.31%	99.68%	-	-
Horiz. %	348.10%	203.26%	96.87%	431.22%	304.13%	199.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,355	19,995	9,850	43,196	30,356	21,224	10,910	118.82%
YoY %	76.82%	102.99%	-77.20%	42.30%	43.03%	94.54%	-	-
Horiz. %	324.06%	183.27%	90.28%	395.93%	278.24%	194.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.77%	26.64%	27.63%	27.66%	29.79%	30.00%	30.71%	-
YoY %	0.49%	-3.58%	-0.11%	-7.15%	-0.70%	-2.31%	-	-
Horiz. %	87.17%	86.75%	89.97%	90.07%	97.00%	97.69%	100.00%	-
Total Cost	438,632	296,517	144,092	614,759	407,819	243,595	109,223	152.43%
YoY %	47.93%	105.78%	-76.56%	50.74%	67.42%	123.03%	-	-
Horiz. %	401.59%	271.48%	131.92%	562.85%	373.38%	223.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	356,011	341,131	349,348	349,295	351,037	341,958	342,064	2.69%
YoY %	4.36%	-2.35%	0.02%	-0.50%	2.66%	-0.03%	-	-
Horiz. %	104.08%	99.73%	102.13%	102.11%	102.62%	99.97%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	14,830	14,833	14,834	23,735	23,738	11,873	11,858	16.06%
YoY %	-0.02%	-0.01%	-37.50%	-0.01%	99.93%	0.13%	-	-
Horiz. %	125.06%	125.09%	125.10%	200.16%	200.19%	100.13%	100.00%	-
Div Payout %	41.95%	74.18%	150.60%	54.95%	78.20%	55.94%	108.70%	-
YoY %	-43.45%	-50.74%	174.07%	-29.73%	39.79%	-48.54%	-	-
Horiz. %	38.59%	68.24%	138.55%	50.55%	71.94%	51.46%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	356,011	341,131	349,348	349,295	351,037	341,958	342,064	2.69%
YoY %	4.36%	-2.35%	0.02%	-0.50%	2.66%	-0.03%	-	-
Horiz. %	104.08%	99.73%	102.13%	102.11%	102.62%	99.97%	100.00%	-
NOSH	296,602	296,661	296,686	296,692	296,735	296,839	296,467	0.03%
YoY %	-0.02%	-0.01%	-0.00%	-0.01%	-0.04%	0.13%	-	-
Horiz. %	100.05%	100.07%	100.07%	100.08%	100.09%	100.13%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	10.64%	9.32%	9.16%	9.52%	10.06%	10.95%	12.07%	-
YoY %	14.16%	1.75%	-3.78%	-5.37%	-8.13%	-9.28%	-	-
Horiz. %	88.15%	77.22%	75.89%	78.87%	83.35%	90.72%	100.00%	-
ROE	9.93%	5.86%	2.82%	12.37%	8.65%	6.21%	3.19%	-
YoY %	69.45%	107.80%	-77.20%	43.01%	39.29%	94.67%	-	-
Horiz. %	311.29%	183.70%	88.40%	387.77%	271.16%	194.67%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	165.49	110.23	53.46	229.00	152.81	92.15	41.90	149.65%
YoY %	50.13%	106.19%	-76.66%	49.86%	65.83%	119.93%	-	-
Horiz. %	394.96%	263.08%	127.59%	546.54%	364.70%	219.93%	100.00%	-
EPS	11.92	6.74	3.32	14.56	10.23	7.15	3.68	118.76%
YoY %	76.85%	103.01%	-77.20%	42.33%	43.08%	94.29%	-	-
Horiz. %	323.91%	183.15%	90.22%	395.65%	277.99%	194.29%	100.00%	-
DPS	5.00	5.00	5.00	8.00	8.00	4.00	4.00	16.02%
YoY %	0.00%	0.00%	-37.50%	0.00%	100.00%	0.00%	-	-
Horiz. %	125.00%	125.00%	125.00%	200.00%	200.00%	100.00%	100.00%	-
NAPS	1.2003	1.1499	1.1775	1.1773	1.183	1.152	1.1538	2.66%
YoY %	4.38%	-2.34%	0.02%	-0.48%	2.69%	-0.16%	-	-
Horiz. %	104.03%	99.66%	102.05%	102.04%	102.53%	99.84%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 303,241
RPS	99.08	66.01	32.02	137.15	91.53	55.22	25.08	149.69%
YoY %	50.10%	106.15%	-76.65%	49.84%	65.76%	120.18%	-	-
Horiz. %	395.06%	263.20%	127.67%	546.85%	364.95%	220.18%	100.00%	-
EPS	7.14	4.04	1.99	8.72	6.13	4.28	2.20	119.04%
YoY %	76.73%	103.02%	-77.18%	42.25%	43.22%	94.55%	-	-
Horiz. %	324.55%	183.64%	90.45%	396.36%	278.64%	194.55%	100.00%	-
DPS	2.99	2.99	2.99	4.79	4.79	2.40	2.39	16.08%
YoY %	0.00%	0.00%	-37.58%	0.00%	99.58%	0.42%	-	-
Horiz. %	125.10%	125.10%	125.10%	200.42%	200.42%	100.42%	100.00%	-
NAPS	0.7186	0.6886	0.7052	0.7051	0.7086	0.6903	0.6905	2.69%
YoY %	4.36%	-2.35%	0.01%	-0.49%	2.65%	-0.03%	-	-
Horiz. %	104.07%	99.72%	102.13%	102.11%	102.62%	99.97%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.04	1.00	1.04	0.91	0.90	0.79	0.58	-
P/RPS	0.63	0.91	1.95	0.40	0.59	0.86	1.38	-40.68%
YoY %	-30.77%	-53.33%	387.50%	-32.20%	-31.40%	-37.68%	-	-
Horiz. %	45.65%	65.94%	141.30%	28.99%	42.75%	62.32%	100.00%	-
P/EPS	8.72	14.84	31.33	6.25	8.80	11.05	15.76	-32.57%
YoY %	-41.24%	-52.63%	401.28%	-28.98%	-20.36%	-29.89%	-	-
Horiz. %	55.33%	94.16%	198.79%	39.66%	55.84%	70.11%	100.00%	-
EY	11.46	6.74	3.19	16.00	11.37	9.05	6.34	48.33%
YoY %	70.03%	111.29%	-80.06%	40.72%	25.64%	42.74%	-	-
Horiz. %	180.76%	106.31%	50.32%	252.37%	179.34%	142.74%	100.00%	-
DY	4.81	5.00	4.81	8.79	8.89	5.06	6.90	-21.36%
YoY %	-3.80%	3.95%	-45.28%	-1.12%	75.69%	-26.67%	-	-
Horiz. %	69.71%	72.46%	69.71%	127.39%	128.84%	73.33%	100.00%	-
P/NAPS	0.87	0.87	0.88	0.77	0.76	0.69	0.50	44.61%
YoY %	0.00%	-1.14%	14.29%	1.32%	10.14%	38.00%	-	-
Horiz. %	174.00%	174.00%	176.00%	154.00%	152.00%	138.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	24/11/10	24/08/10	31/05/10	25/02/10	26/11/09	27/08/09	25/05/09	-
Price	1.06	1.04	1.03	0.99	1.01	0.90	0.82	-
P/RPS	0.64	0.94	1.93	0.43	0.66	0.98	1.96	-52.54%
YoY %	-31.91%	-51.30%	348.84%	-34.85%	-32.65%	-50.00%	-	-
Horiz. %	32.65%	47.96%	98.47%	21.94%	33.67%	50.00%	100.00%	-
P/EPS	8.89	15.43	31.02	6.80	9.87	12.59	22.28	-45.77%
YoY %	-42.38%	-50.26%	356.18%	-31.10%	-21.60%	-43.49%	-	-
Horiz. %	39.90%	69.25%	139.23%	30.52%	44.30%	56.51%	100.00%	-
EY	11.25	6.48	3.22	14.71	10.13	7.94	4.49	84.37%
YoY %	73.61%	101.24%	-78.11%	45.21%	27.58%	76.84%	-	-
Horiz. %	250.56%	144.32%	71.71%	327.62%	225.61%	176.84%	100.00%	-
DY	4.72	4.81	4.85	8.08	7.92	4.44	4.88	-2.19%
YoY %	-1.87%	-0.82%	-39.98%	2.02%	78.38%	-9.02%	-	-
Horiz. %	96.72%	98.57%	99.39%	165.57%	162.30%	90.98%	100.00%	-
P/NAPS	0.88	0.90	0.87	0.84	0.85	0.78	0.71	15.36%
YoY %	-2.22%	3.45%	3.57%	-1.18%	8.97%	9.86%	-	-
Horiz. %	123.94%	126.76%	122.54%	118.31%	119.72%	109.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos