[PRTASCO] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 33.13%
YoY- 8.96%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 450,438 274,910 121,940 771,051 490,843 327,004 158,621 100.40%
PBT 48,130 32,397 11,796 94,124 71,300 41,560 20,076 79.03%
Tax -17,777 -12,115 -5,531 -30,499 -19,089 -11,073 -5,547 117.21%
NP 30,353 20,282 6,265 63,625 52,211 30,487 14,529 63.34%
-
NP to SH 19,544 13,428 3,604 47,067 35,355 19,995 9,850 57.83%
-
Tax Rate 36.94% 37.40% 46.89% 32.40% 26.77% 26.64% 27.63% -
Total Cost 420,085 254,628 115,675 707,426 438,632 296,517 144,092 103.94%
-
Net Worth 357,931 356,153 356,498 355,763 356,011 341,131 349,348 1.62%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 11,862 - 14,892 29,669 14,830 14,833 14,834 -13.83%
Div Payout % 60.70% - 413.22% 63.04% 41.95% 74.18% 150.60% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 357,931 356,153 356,498 355,763 356,011 341,131 349,348 1.62%
NOSH 296,570 296,423 297,851 296,692 296,602 296,661 296,686 -0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.74% 7.38% 5.14% 8.25% 10.64% 9.32% 9.16% -
ROE 5.46% 3.77% 1.01% 13.23% 9.93% 5.86% 2.82% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 151.88 92.74 40.94 259.88 165.49 110.23 53.46 100.46%
EPS 6.59 4.53 1.21 15.87 11.92 6.74 3.32 57.87%
DPS 4.00 0.00 5.00 10.00 5.00 5.00 5.00 -13.81%
NAPS 1.2069 1.2015 1.1969 1.1991 1.2003 1.1499 1.1775 1.65%
Adjusted Per Share Value based on latest NOSH - 296,559
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 90.93 55.49 24.61 155.64 99.08 66.01 32.02 100.40%
EPS 3.95 2.71 0.73 9.50 7.14 4.04 1.99 57.87%
DPS 2.39 0.00 3.01 5.99 2.99 2.99 2.99 -13.85%
NAPS 0.7225 0.7189 0.7196 0.7181 0.7186 0.6886 0.7052 1.62%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.96 1.01 1.08 1.09 1.04 1.00 1.04 -
P/RPS 0.63 1.09 2.64 0.42 0.63 0.91 1.95 -52.88%
P/EPS 14.57 22.30 89.26 6.87 8.72 14.84 31.33 -39.94%
EY 6.86 4.49 1.12 14.55 11.46 6.74 3.19 66.52%
DY 4.17 0.00 4.63 9.17 4.81 5.00 4.81 -9.07%
P/NAPS 0.80 0.84 0.90 0.91 0.87 0.87 0.88 -6.15%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 23/08/11 25/05/11 28/02/11 24/11/10 24/08/10 31/05/10 -
Price 0.96 0.97 1.16 1.08 1.06 1.04 1.03 -
P/RPS 0.63 1.05 2.83 0.42 0.64 0.94 1.93 -52.55%
P/EPS 14.57 21.41 95.87 6.81 8.89 15.43 31.02 -39.54%
EY 6.86 4.67 1.04 14.69 11.25 6.48 3.22 65.49%
DY 4.17 0.00 4.31 9.26 4.72 4.81 4.85 -9.57%
P/NAPS 0.80 0.81 0.97 0.90 0.88 0.90 0.87 -5.43%

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