[PRTASCO] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
03-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -0.27%
YoY- -10.57%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 477,531 471,590 496,728 520,273 529,389 542,351 557,273 -9.77%
PBT 72,465 65,443 75,063 79,878 81,622 84,911 83,744 -9.18%
Tax -22,204 -19,506 -21,922 -26,478 -32,056 -37,771 -42,422 -35.02%
NP 50,261 45,937 53,141 53,400 49,566 47,140 41,322 13.93%
-
NP to SH 30,089 30,860 36,991 41,132 41,242 42,658 41,322 -19.04%
-
Tax Rate 30.64% 29.81% 29.20% 33.15% 39.27% 44.48% 50.66% -
Total Cost 427,270 425,653 443,587 466,873 479,823 495,211 515,951 -11.80%
-
Net Worth 317,679 307,963 313,692 340,297 309,891 301,987 304,449 2.87%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 8,985 6,903 6,903 6,903 13,811 6,908 17,701 -36.34%
Div Payout % 29.86% 22.37% 18.66% 16.78% 33.49% 16.20% 42.84% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 317,679 307,963 313,692 340,297 309,891 301,987 304,449 2.87%
NOSH 299,528 299,867 300,471 299,848 300,137 300,186 300,245 -0.15%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.53% 9.74% 10.70% 10.26% 9.36% 8.69% 7.42% -
ROE 9.47% 10.02% 11.79% 12.09% 13.31% 14.13% 13.57% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 159.43 157.27 165.32 173.51 176.38 180.67 185.61 -9.63%
EPS 10.05 10.29 12.31 13.72 13.74 14.21 13.76 -18.88%
DPS 3.00 2.30 2.30 2.30 4.60 2.30 5.90 -36.26%
NAPS 1.0606 1.027 1.044 1.1349 1.0325 1.006 1.014 3.03%
Adjusted Per Share Value based on latest NOSH - 299,848
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 99.16 97.93 103.15 108.04 109.93 112.63 115.72 -9.77%
EPS 6.25 6.41 7.68 8.54 8.56 8.86 8.58 -19.02%
DPS 1.87 1.43 1.43 1.43 2.87 1.43 3.68 -36.29%
NAPS 0.6597 0.6395 0.6514 0.7067 0.6435 0.6271 0.6322 2.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.91 0.92 0.88 0.73 0.85 0.95 1.13 -
P/RPS 0.57 0.58 0.53 0.42 0.48 0.53 0.61 -4.41%
P/EPS 9.06 8.94 7.15 5.32 6.19 6.69 8.21 6.78%
EY 11.04 11.19 13.99 18.79 16.17 14.96 12.18 -6.33%
DY 3.30 2.50 2.61 3.15 5.41 2.42 5.22 -26.31%
P/NAPS 0.86 0.90 0.84 0.64 0.82 0.94 1.11 -15.63%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 25/05/06 03/03/06 18/11/05 29/08/05 30/05/05 -
Price 0.90 0.90 0.94 0.77 0.67 0.72 1.00 -
P/RPS 0.56 0.57 0.57 0.44 0.38 0.40 0.54 2.45%
P/EPS 8.96 8.75 7.64 5.61 4.88 5.07 7.27 14.93%
EY 11.16 11.43 13.10 17.82 20.51 19.74 13.76 -13.02%
DY 3.33 2.56 2.45 2.99 6.87 3.19 5.90 -31.68%
P/NAPS 0.85 0.88 0.90 0.68 0.65 0.72 0.99 -9.65%

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