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

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 42.3%
YoY- 49.9%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 490,843 327,004 158,621 679,438 453,435 273,545 124,222 149.72%
PBT 71,300 41,560 20,076 89,405 64,970 42,786 21,648 121.20%
Tax -19,089 -11,073 -5,547 -24,726 -19,354 -12,836 -6,649 101.87%
NP 52,211 30,487 14,529 64,679 45,616 29,950 14,999 129.51%
-
NP to SH 35,355 19,995 9,850 43,196 30,356 21,224 10,910 118.82%
-
Tax Rate 26.77% 26.64% 27.63% 27.66% 29.79% 30.00% 30.71% -
Total Cost 438,632 296,517 144,092 614,759 407,819 243,595 109,223 152.43%
-
Net Worth 356,011 341,131 349,348 349,295 351,037 341,958 342,064 2.69%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 14,830 14,833 14,834 23,735 23,738 11,873 11,858 16.06%
Div Payout % 41.95% 74.18% 150.60% 54.95% 78.20% 55.94% 108.70% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 356,011 341,131 349,348 349,295 351,037 341,958 342,064 2.69%
NOSH 296,602 296,661 296,686 296,692 296,735 296,839 296,467 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.64% 9.32% 9.16% 9.52% 10.06% 10.95% 12.07% -
ROE 9.93% 5.86% 2.82% 12.37% 8.65% 6.21% 3.19% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 165.49 110.23 53.46 229.00 152.81 92.15 41.90 149.65%
EPS 11.92 6.74 3.32 14.56 10.23 7.15 3.68 118.76%
DPS 5.00 5.00 5.00 8.00 8.00 4.00 4.00 16.02%
NAPS 1.2003 1.1499 1.1775 1.1773 1.183 1.152 1.1538 2.66%
Adjusted Per Share Value based on latest NOSH - 303,241
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 101.93 67.91 32.94 141.09 94.16 56.80 25.80 149.70%
EPS 7.34 4.15 2.05 8.97 6.30 4.41 2.27 118.50%
DPS 3.08 3.08 3.08 4.93 4.93 2.47 2.46 16.14%
NAPS 0.7393 0.7084 0.7255 0.7254 0.729 0.7101 0.7103 2.70%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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%
P/EPS 8.72 14.84 31.33 6.25 8.80 11.05 15.76 -32.57%
EY 11.46 6.74 3.19 16.00 11.37 9.05 6.34 48.33%
DY 4.81 5.00 4.81 8.79 8.89 5.06 6.90 -21.36%
P/NAPS 0.87 0.87 0.88 0.77 0.76 0.69 0.50 44.61%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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%
P/EPS 8.89 15.43 31.02 6.80 9.87 12.59 22.28 -45.77%
EY 11.25 6.48 3.22 14.71 10.13 7.94 4.49 84.37%
DY 4.72 4.81 4.85 8.08 7.92 4.44 4.88 -2.19%
P/NAPS 0.88 0.90 0.87 0.84 0.85 0.78 0.71 15.36%

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