[PRTASCO] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -62.14%
YoY- 80.06%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 679,438 453,435 273,545 124,222 629,148 466,862 303,755 70.78%
PBT 89,405 64,970 42,786 21,648 72,868 52,245 29,800 107.60%
Tax -24,726 -19,354 -12,836 -6,649 -24,165 -18,655 -10,335 78.59%
NP 64,679 45,616 29,950 14,999 48,703 33,590 19,465 122.18%
-
NP to SH 43,196 30,356 21,224 10,910 28,816 17,888 10,857 150.45%
-
Tax Rate 27.66% 29.79% 30.00% 30.71% 33.16% 35.71% 34.68% -
Total Cost 614,759 407,819 243,595 109,223 580,445 433,272 284,290 66.98%
-
Net Worth 349,295 351,037 341,958 342,064 331,130 330,630 322,943 5.35%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 23,735 23,738 11,873 11,858 20,792 20,800 11,898 58.26%
Div Payout % 54.95% 78.20% 55.94% 108.70% 72.15% 116.28% 109.59% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 349,295 351,037 341,958 342,064 331,130 330,630 322,943 5.35%
NOSH 296,692 296,735 296,839 296,467 297,030 297,142 297,452 -0.16%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.52% 10.06% 10.95% 12.07% 7.74% 7.19% 6.41% -
ROE 12.37% 8.65% 6.21% 3.19% 8.70% 5.41% 3.36% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 229.00 152.81 92.15 41.90 211.81 157.12 102.12 71.07%
EPS 14.56 10.23 7.15 3.68 9.67 6.02 3.65 150.89%
DPS 8.00 8.00 4.00 4.00 7.00 7.00 4.00 58.53%
NAPS 1.1773 1.183 1.152 1.1538 1.1148 1.1127 1.0857 5.53%
Adjusted Per Share Value based on latest NOSH - 296,467
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 141.09 94.16 56.80 25.80 130.65 96.95 63.08 70.77%
EPS 8.97 6.30 4.41 2.27 5.98 3.71 2.25 150.79%
DPS 4.93 4.93 2.47 2.46 4.32 4.32 2.47 58.32%
NAPS 0.7254 0.729 0.7101 0.7103 0.6876 0.6866 0.6706 5.36%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.91 0.90 0.79 0.58 0.62 0.67 0.82 -
P/RPS 0.40 0.59 0.86 1.38 0.29 0.43 0.80 -36.92%
P/EPS 6.25 8.80 11.05 15.76 6.39 11.13 22.47 -57.28%
EY 16.00 11.37 9.05 6.34 15.65 8.99 4.45 134.15%
DY 8.79 8.89 5.06 6.90 11.29 10.45 4.88 47.88%
P/NAPS 0.77 0.76 0.69 0.50 0.56 0.60 0.76 0.87%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 25/05/09 25/02/09 20/11/08 26/08/08 -
Price 0.99 1.01 0.90 0.82 0.60 0.56 0.71 -
P/RPS 0.43 0.66 0.98 1.96 0.28 0.36 0.70 -27.67%
P/EPS 6.80 9.87 12.59 22.28 6.18 9.30 19.45 -50.27%
EY 14.71 10.13 7.94 4.49 16.17 10.75 5.14 101.18%
DY 8.08 7.92 4.44 4.88 11.67 12.50 5.63 27.14%
P/NAPS 0.84 0.85 0.78 0.71 0.54 0.50 0.65 18.58%

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