[PRTASCO] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -3.32%
YoY- -23.22%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 471,590 496,728 520,273 529,389 542,351 557,273 582,446 -13.16%
PBT 65,443 75,063 79,878 81,622 84,911 83,744 87,871 -17.88%
Tax -19,506 -21,922 -26,478 -32,056 -37,771 -42,422 -41,875 -39.99%
NP 45,937 53,141 53,400 49,566 47,140 41,322 45,996 -0.08%
-
NP to SH 30,860 36,991 41,132 41,242 42,658 41,322 45,996 -23.41%
-
Tax Rate 29.81% 29.20% 33.15% 39.27% 44.48% 50.66% 47.66% -
Total Cost 425,653 443,587 466,873 479,823 495,211 515,951 536,450 -14.32%
-
Net Worth 307,963 313,692 340,297 309,891 301,987 304,449 332,370 -4.97%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 6,903 6,903 6,903 13,811 6,908 17,701 17,701 -46.71%
Div Payout % 22.37% 18.66% 16.78% 33.49% 16.20% 42.84% 38.48% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 307,963 313,692 340,297 309,891 301,987 304,449 332,370 -4.97%
NOSH 299,867 300,471 299,848 300,137 300,186 300,245 300,379 -0.11%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.74% 10.70% 10.26% 9.36% 8.69% 7.42% 7.90% -
ROE 10.02% 11.79% 12.09% 13.31% 14.13% 13.57% 13.84% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 157.27 165.32 173.51 176.38 180.67 185.61 193.90 -13.06%
EPS 10.29 12.31 13.72 13.74 14.21 13.76 15.31 -23.32%
DPS 2.30 2.30 2.30 4.60 2.30 5.90 5.90 -46.72%
NAPS 1.027 1.044 1.1349 1.0325 1.006 1.014 1.1065 -4.86%
Adjusted Per Share Value based on latest NOSH - 300,137
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 97.93 103.15 108.04 109.93 112.63 115.72 120.95 -13.16%
EPS 6.41 7.68 8.54 8.56 8.86 8.58 9.55 -23.39%
DPS 1.43 1.43 1.43 2.87 1.43 3.68 3.68 -46.84%
NAPS 0.6395 0.6514 0.7067 0.6435 0.6271 0.6322 0.6902 -4.97%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.92 0.88 0.73 0.85 0.95 1.13 1.20 -
P/RPS 0.58 0.53 0.42 0.48 0.53 0.61 0.62 -4.36%
P/EPS 8.94 7.15 5.32 6.19 6.69 8.21 7.84 9.17%
EY 11.19 13.99 18.79 16.17 14.96 12.18 12.76 -8.40%
DY 2.50 2.61 3.15 5.41 2.42 5.22 4.92 -36.40%
P/NAPS 0.90 0.84 0.64 0.82 0.94 1.11 1.08 -11.47%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 25/05/06 03/03/06 18/11/05 29/08/05 30/05/05 30/03/05 -
Price 0.90 0.94 0.77 0.67 0.72 1.00 1.10 -
P/RPS 0.57 0.57 0.44 0.38 0.40 0.54 0.57 0.00%
P/EPS 8.75 7.64 5.61 4.88 5.07 7.27 7.18 14.13%
EY 11.43 13.10 17.82 20.51 19.74 13.76 13.92 -12.34%
DY 2.56 2.45 2.99 6.87 3.19 5.90 5.36 -38.98%
P/NAPS 0.88 0.90 0.68 0.65 0.72 0.99 0.99 -7.57%

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