[PRTASCO] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -23.29%
YoY- -9.72%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 280,208 163,839 168,382 158,621 226,003 179,889 149,323 51.96%
PBT 22,824 29,740 21,483 20,076 24,435 22,183 21,138 5.23%
Tax -11,410 -8,016 -5,526 -5,547 -5,372 -6,518 -6,187 50.21%
NP 11,414 21,724 15,957 14,529 19,063 15,665 14,951 -16.42%
-
NP to SH 11,712 15,360 10,144 9,850 12,840 9,132 10,314 8.81%
-
Tax Rate 49.99% 26.95% 25.72% 27.63% 21.98% 29.38% 29.27% -
Total Cost 268,794 142,115 152,425 144,092 206,940 164,224 134,372 58.55%
-
Net Worth 296,559 355,919 341,069 349,348 303,241 350,751 341,428 -8.94%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 14,826 - 14,834 - 11,859 - -
Div Payout % - 96.53% - 150.60% - 129.87% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 296,559 355,919 341,069 349,348 303,241 350,751 341,428 -8.94%
NOSH 296,559 296,525 296,608 296,686 303,241 296,493 296,379 0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.07% 13.26% 9.48% 9.16% 8.43% 8.71% 10.01% -
ROE 3.95% 4.32% 2.97% 2.82% 4.23% 2.60% 3.02% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 94.49 55.25 56.77 53.46 74.53 60.67 50.38 51.91%
EPS 3.95 5.18 3.42 3.32 4.33 3.08 3.48 8.78%
DPS 0.00 5.00 0.00 5.00 0.00 4.00 0.00 -
NAPS 1.00 1.2003 1.1499 1.1775 1.00 1.183 1.152 -8.97%
Adjusted Per Share Value based on latest NOSH - 296,686
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 58.19 34.02 34.97 32.94 46.93 37.36 31.01 51.96%
EPS 2.43 3.19 2.11 2.05 2.67 1.90 2.14 8.81%
DPS 0.00 3.08 0.00 3.08 0.00 2.46 0.00 -
NAPS 0.6158 0.7391 0.7083 0.7255 0.6297 0.7284 0.709 -8.94%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.09 1.04 1.00 1.04 0.91 0.90 0.79 -
P/RPS 1.15 1.88 1.76 1.95 1.22 1.48 1.57 -18.69%
P/EPS 27.60 20.08 29.24 31.33 21.49 29.22 22.70 13.87%
EY 3.62 4.98 3.42 3.19 4.65 3.42 4.41 -12.29%
DY 0.00 4.81 0.00 4.81 0.00 4.44 0.00 -
P/NAPS 1.09 0.87 0.87 0.88 0.91 0.76 0.69 35.52%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 24/08/10 31/05/10 25/02/10 26/11/09 27/08/09 -
Price 1.08 1.06 1.04 1.03 0.99 1.01 0.90 -
P/RPS 1.14 1.92 1.83 1.93 1.33 1.66 1.79 -25.91%
P/EPS 27.35 20.46 30.41 31.02 23.38 32.79 25.86 3.79%
EY 3.66 4.89 3.29 3.22 4.28 3.05 3.87 -3.64%
DY 0.00 4.72 0.00 4.85 0.00 3.96 0.00 -
P/NAPS 1.08 0.88 0.90 0.87 0.99 0.85 0.78 24.15%

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