[PRTASCO] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 4.89%
YoY- -2.63%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 553,489 506,325 538,409 533,456 529,302 538,378 477,531 10.33%
PBT 75,193 71,462 78,331 87,771 80,859 79,817 72,465 2.49%
Tax -21,071 -18,523 -26,447 -29,161 -25,592 -26,239 -22,204 -3.42%
NP 54,122 52,939 51,884 58,610 55,267 53,578 50,261 5.05%
-
NP to SH 34,470 33,700 28,427 30,047 28,647 26,543 30,089 9.47%
-
Tax Rate 28.02% 25.92% 33.76% 33.22% 31.65% 32.87% 30.64% -
Total Cost 499,367 453,386 486,525 474,846 474,035 484,800 427,270 10.94%
-
Net Worth 328,499 322,808 324,172 315,500 319,640 298,798 317,679 2.25%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 35,811 35,825 35,825 32,875 20,938 8,985 8,985 151.16%
Div Payout % 103.89% 106.31% 126.03% 109.41% 73.09% 33.85% 29.86% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 328,499 322,808 324,172 315,500 319,640 298,798 317,679 2.25%
NOSH 298,472 298,730 298,391 298,430 298,813 298,798 299,528 -0.23%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.78% 10.46% 9.64% 10.99% 10.44% 9.95% 10.53% -
ROE 10.49% 10.44% 8.77% 9.52% 8.96% 8.88% 9.47% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 185.44 169.49 180.44 178.75 177.13 180.18 159.43 10.58%
EPS 11.55 11.28 9.53 10.07 9.59 8.88 10.05 9.70%
DPS 12.00 12.00 12.00 11.00 7.00 3.00 3.00 151.77%
NAPS 1.1006 1.0806 1.0864 1.0572 1.0697 1.00 1.0606 2.49%
Adjusted Per Share Value based on latest NOSH - 298,430
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 114.94 105.14 111.81 110.78 109.92 111.80 99.16 10.33%
EPS 7.16 7.00 5.90 6.24 5.95 5.51 6.25 9.47%
DPS 7.44 7.44 7.44 6.83 4.35 1.87 1.87 150.87%
NAPS 0.6822 0.6703 0.6732 0.6552 0.6638 0.6205 0.6597 2.25%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.85 0.98 1.03 1.05 0.96 0.88 0.91 -
P/RPS 0.46 0.58 0.57 0.59 0.54 0.49 0.57 -13.30%
P/EPS 7.36 8.69 10.81 10.43 10.01 9.91 9.06 -12.92%
EY 13.59 11.51 9.25 9.59 9.99 10.09 11.04 14.84%
DY 14.12 12.24 11.65 10.48 7.29 3.41 3.30 163.32%
P/NAPS 0.77 0.91 0.95 0.99 0.90 0.88 0.86 -7.09%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 28/02/08 03/12/07 20/08/07 18/05/07 27/02/07 28/11/06 -
Price 0.89 0.90 1.00 0.95 1.00 1.03 0.90 -
P/RPS 0.48 0.53 0.55 0.53 0.56 0.57 0.56 -9.75%
P/EPS 7.71 7.98 10.50 9.44 10.43 11.59 8.96 -9.52%
EY 12.98 12.53 9.53 10.60 9.59 8.62 11.16 10.58%
DY 13.48 13.33 12.00 11.58 7.00 2.91 3.33 153.78%
P/NAPS 0.81 0.83 0.92 0.90 0.93 1.03 0.85 -3.15%

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