[PRTASCO] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 16.38%
YoY- 26.02%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 713,836 679,437 615,720 598,938 620,318 629,148 625,036 9.26%
PBT 87,832 89,404 85,592 85,853 78,778 72,868 72,699 13.44%
Tax -23,624 -24,726 -24,864 -26,666 -25,015 -24,165 -20,820 8.79%
NP 64,208 64,678 60,728 59,187 53,763 48,703 51,879 15.28%
-
NP to SH 42,136 43,196 41,284 39,183 33,668 28,817 29,589 26.60%
-
Tax Rate 26.90% 27.66% 29.05% 31.06% 31.75% 33.16% 28.64% -
Total Cost 649,628 614,759 554,992 539,751 566,555 580,445 573,157 8.71%
-
Net Worth 349,348 303,241 350,751 341,428 342,064 296,842 330,101 3.85%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 38,549 35,573 35,573 32,613 20,758 20,838 20,838 50.75%
Div Payout % 91.49% 82.35% 86.17% 83.23% 61.66% 72.31% 70.43% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 349,348 303,241 350,751 341,428 342,064 296,842 330,101 3.85%
NOSH 296,686 303,241 296,493 296,379 296,467 296,842 296,666 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.99% 9.52% 9.86% 9.88% 8.67% 7.74% 8.30% -
ROE 12.06% 14.24% 11.77% 11.48% 9.84% 9.71% 8.96% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 240.60 224.06 207.67 202.08 209.24 211.95 210.69 9.26%
EPS 14.20 14.24 13.92 13.22 11.36 9.71 9.97 26.61%
DPS 12.99 11.73 12.00 11.00 7.00 7.00 7.00 51.06%
NAPS 1.1775 1.00 1.183 1.152 1.1538 1.00 1.1127 3.84%
Adjusted Per Share Value based on latest NOSH - 296,379
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 148.24 141.09 127.86 124.38 128.82 130.65 129.80 9.26%
EPS 8.75 8.97 8.57 8.14 6.99 5.98 6.14 26.66%
DPS 8.01 7.39 7.39 6.77 4.31 4.33 4.33 50.75%
NAPS 0.7255 0.6297 0.7284 0.709 0.7103 0.6164 0.6855 3.85%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.04 0.91 0.90 0.79 0.58 0.62 0.67 -
P/RPS 0.43 0.41 0.43 0.39 0.28 0.29 0.32 21.79%
P/EPS 7.32 6.39 6.46 5.98 5.11 6.39 6.72 5.87%
EY 13.66 15.65 15.47 16.73 19.58 15.66 14.89 -5.59%
DY 12.49 12.89 13.33 13.92 12.07 11.29 10.45 12.63%
P/NAPS 0.88 0.91 0.76 0.69 0.50 0.62 0.60 29.11%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 26/11/09 27/08/09 25/05/09 25/02/09 20/11/08 -
Price 1.03 0.99 1.01 0.90 0.82 0.60 0.56 -
P/RPS 0.43 0.44 0.49 0.45 0.39 0.28 0.27 36.41%
P/EPS 7.25 6.95 7.25 6.81 7.22 6.18 5.61 18.66%
EY 13.79 14.39 13.79 14.69 13.85 16.18 17.81 -15.69%
DY 12.61 11.85 11.88 12.22 8.54 11.67 12.50 0.58%
P/NAPS 0.87 0.99 0.85 0.78 0.71 0.60 0.50 44.71%

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