[PRTASCO] QoQ TTM Result on 30-Jun-2006 [#2]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -16.57%
YoY- -27.66%
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 529,302 538,378 477,531 471,590 496,728 520,273 529,389 -0.01%
PBT 80,859 79,817 72,465 65,443 75,063 79,878 81,622 -0.62%
Tax -25,592 -26,239 -22,204 -19,506 -21,922 -26,478 -32,056 -13.95%
NP 55,267 53,578 50,261 45,937 53,141 53,400 49,566 7.53%
-
NP to SH 28,647 26,543 30,089 30,860 36,991 41,132 41,242 -21.58%
-
Tax Rate 31.65% 32.87% 30.64% 29.81% 29.20% 33.15% 39.27% -
Total Cost 474,035 484,800 427,270 425,653 443,587 466,873 479,823 -0.80%
-
Net Worth 319,640 298,798 317,679 307,963 313,692 340,297 309,891 2.08%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 20,938 8,985 8,985 6,903 6,903 6,903 13,811 32.00%
Div Payout % 73.09% 33.85% 29.86% 22.37% 18.66% 16.78% 33.49% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 319,640 298,798 317,679 307,963 313,692 340,297 309,891 2.08%
NOSH 298,813 298,798 299,528 299,867 300,471 299,848 300,137 -0.29%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.44% 9.95% 10.53% 9.74% 10.70% 10.26% 9.36% -
ROE 8.96% 8.88% 9.47% 10.02% 11.79% 12.09% 13.31% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 177.13 180.18 159.43 157.27 165.32 173.51 176.38 0.28%
EPS 9.59 8.88 10.05 10.29 12.31 13.72 13.74 -21.33%
DPS 7.00 3.00 3.00 2.30 2.30 2.30 4.60 32.33%
NAPS 1.0697 1.00 1.0606 1.027 1.044 1.1349 1.0325 2.38%
Adjusted Per Share Value based on latest NOSH - 299,867
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 109.92 111.80 99.16 97.93 103.15 108.04 109.93 -0.00%
EPS 5.95 5.51 6.25 6.41 7.68 8.54 8.56 -21.54%
DPS 4.35 1.87 1.87 1.43 1.43 1.43 2.87 31.98%
NAPS 0.6638 0.6205 0.6597 0.6395 0.6514 0.7067 0.6435 2.09%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.96 0.88 0.91 0.92 0.88 0.73 0.85 -
P/RPS 0.54 0.49 0.57 0.58 0.53 0.42 0.48 8.17%
P/EPS 10.01 9.91 9.06 8.94 7.15 5.32 6.19 37.81%
EY 9.99 10.09 11.04 11.19 13.99 18.79 16.17 -27.48%
DY 7.29 3.41 3.30 2.50 2.61 3.15 5.41 22.02%
P/NAPS 0.90 0.88 0.86 0.90 0.84 0.64 0.82 6.40%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 27/02/07 28/11/06 29/08/06 25/05/06 03/03/06 18/11/05 -
Price 1.00 1.03 0.90 0.90 0.94 0.77 0.67 -
P/RPS 0.56 0.57 0.56 0.57 0.57 0.44 0.38 29.53%
P/EPS 10.43 11.59 8.96 8.75 7.64 5.61 4.88 66.00%
EY 9.59 8.62 11.16 11.43 13.10 17.82 20.51 -39.78%
DY 7.00 2.91 3.33 2.56 2.45 2.99 6.87 1.25%
P/NAPS 0.93 1.03 0.85 0.88 0.90 0.68 0.65 27.00%

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