[PRTASCO] QoQ 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- 55.43%
YoY- -6.6%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 179,889 149,323 124,222 162,286 163,107 170,703 133,052 22.24%
PBT 22,183 21,138 21,648 20,623 22,444 14,063 15,738 25.68%
Tax -6,518 -6,187 -6,649 -5,510 -8,320 -4,536 -5,799 8.09%
NP 15,665 14,951 14,999 15,113 14,124 9,527 9,939 35.39%
-
NP to SH 9,132 10,314 10,910 10,928 7,031 4,799 6,059 31.42%
-
Tax Rate 29.38% 29.27% 30.71% 26.72% 37.07% 32.25% 36.85% -
Total Cost 164,224 134,372 109,223 147,173 148,983 161,176 123,113 21.15%
-
Net Worth 350,751 341,428 342,064 296,842 330,101 321,621 328,499 4.46%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 11,859 - 11,858 - 8,900 11,849 11,938 -0.44%
Div Payout % 129.87% - 108.70% - 126.58% 246.91% 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 350,751 341,428 342,064 296,842 330,101 321,621 328,499 4.46%
NOSH 296,493 296,379 296,467 296,842 296,666 296,234 298,472 -0.44%
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 8.71% 10.01% 12.07% 9.31% 8.66% 5.58% 7.47% -
ROE 2.60% 3.02% 3.19% 3.68% 2.13% 1.49% 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 60.67 50.38 41.90 54.67 54.98 57.62 44.58 22.78%
EPS 3.08 3.48 3.68 3.68 2.37 1.62 2.03 32.00%
DPS 4.00 0.00 4.00 0.00 3.00 4.00 4.00 0.00%
NAPS 1.183 1.152 1.1538 1.00 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 36.31 30.14 25.08 32.76 32.92 34.46 26.86 22.23%
EPS 1.84 2.08 2.20 2.21 1.42 0.97 1.22 31.48%
DPS 2.39 0.00 2.39 0.00 1.80 2.39 2.41 -0.55%
NAPS 0.708 0.6892 0.6905 0.5992 0.6663 0.6492 0.6631 4.46%
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 1.48 1.57 1.38 1.13 1.22 1.42 1.91 -15.62%
P/EPS 29.22 22.70 15.76 16.84 28.27 50.62 41.87 -21.30%
EY 3.42 4.41 6.34 5.94 3.54 1.98 2.39 26.95%
DY 4.44 0.00 6.90 0.00 4.48 4.88 4.71 -3.85%
P/NAPS 0.76 0.69 0.50 0.62 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 1.66 1.79 1.96 1.10 1.02 1.23 2.00 -11.67%
P/EPS 32.79 25.86 22.28 16.30 23.63 43.83 43.84 -17.58%
EY 3.05 3.87 4.49 6.14 4.23 2.28 2.28 21.38%
DY 3.96 0.00 4.88 0.00 5.36 5.63 4.49 -8.02%
P/NAPS 0.85 0.78 0.71 0.60 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