[PRTASCO] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 5.36%
YoY- 39.52%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 732,895 713,836 679,437 615,720 598,938 620,318 629,148 10.74%
PBT 88,177 87,832 89,404 85,592 85,853 78,778 72,868 13.59%
Tax -22,963 -23,624 -24,726 -24,864 -26,666 -25,015 -24,165 -3.35%
NP 65,214 64,208 64,678 60,728 59,187 53,763 48,703 21.55%
-
NP to SH 41,966 42,136 43,196 41,284 39,183 33,668 28,817 28.56%
-
Tax Rate 26.04% 26.90% 27.66% 29.05% 31.06% 31.75% 33.16% -
Total Cost 667,681 649,628 614,759 554,992 539,751 566,555 580,445 9.81%
-
Net Worth 341,069 349,348 303,241 350,751 341,428 342,064 296,842 9.72%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 26,694 38,549 35,573 35,573 32,613 20,758 20,838 18.00%
Div Payout % 63.61% 91.49% 82.35% 86.17% 83.23% 61.66% 72.31% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 341,069 349,348 303,241 350,751 341,428 342,064 296,842 9.72%
NOSH 296,608 296,686 303,241 296,493 296,379 296,467 296,842 -0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.90% 8.99% 9.52% 9.86% 9.88% 8.67% 7.74% -
ROE 12.30% 12.06% 14.24% 11.77% 11.48% 9.84% 9.71% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 247.09 240.60 224.06 207.67 202.08 209.24 211.95 10.79%
EPS 14.15 14.20 14.24 13.92 13.22 11.36 9.71 28.62%
DPS 9.00 12.99 11.73 12.00 11.00 7.00 7.00 18.29%
NAPS 1.1499 1.1775 1.00 1.183 1.152 1.1538 1.00 9.78%
Adjusted Per Share Value based on latest NOSH - 296,493
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 152.19 148.24 141.09 127.86 124.38 128.82 130.65 10.74%
EPS 8.71 8.75 8.97 8.57 8.14 6.99 5.98 28.58%
DPS 5.54 8.01 7.39 7.39 6.77 4.31 4.33 17.90%
NAPS 0.7083 0.7255 0.6297 0.7284 0.709 0.7103 0.6164 9.73%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.00 1.04 0.91 0.90 0.79 0.58 0.62 -
P/RPS 0.40 0.43 0.41 0.43 0.39 0.28 0.29 23.98%
P/EPS 7.07 7.32 6.39 6.46 5.98 5.11 6.39 6.99%
EY 14.15 13.66 15.65 15.47 16.73 19.58 15.66 -6.55%
DY 9.00 12.49 12.89 13.33 13.92 12.07 11.29 -14.06%
P/NAPS 0.87 0.88 0.91 0.76 0.69 0.50 0.62 25.41%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 31/05/10 25/02/10 26/11/09 27/08/09 25/05/09 25/02/09 -
Price 1.04 1.03 0.99 1.01 0.90 0.82 0.60 -
P/RPS 0.42 0.43 0.44 0.49 0.45 0.39 0.28 31.13%
P/EPS 7.35 7.25 6.95 7.25 6.81 7.22 6.18 12.28%
EY 13.60 13.79 14.39 13.79 14.69 13.85 16.18 -10.96%
DY 8.65 12.61 11.85 11.88 12.22 8.54 11.67 -18.14%
P/NAPS 0.90 0.87 0.99 0.85 0.78 0.71 0.60 31.13%

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