[PRTASCO] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -2.61%
YoY- -14.49%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 615,720 598,938 620,318 629,148 625,036 610,160 553,489 7.35%
PBT 85,592 85,853 78,778 72,868 72,699 68,272 75,193 9.01%
Tax -24,864 -26,666 -25,015 -24,165 -20,820 -18,152 -21,071 11.65%
NP 60,728 59,187 53,763 48,703 51,879 50,120 54,122 7.97%
-
NP to SH 41,284 39,183 33,668 28,817 29,589 31,092 34,470 12.76%
-
Tax Rate 29.05% 31.06% 31.75% 33.16% 28.64% 26.59% 28.02% -
Total Cost 554,992 539,751 566,555 580,445 573,157 560,040 499,367 7.28%
-
Net Worth 350,751 341,428 342,064 296,842 330,101 321,621 328,499 4.46%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 35,573 32,613 20,758 20,838 20,838 23,874 35,811 -0.44%
Div Payout % 86.17% 83.23% 61.66% 72.31% 70.43% 76.79% 103.89% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 350,751 341,428 342,064 296,842 330,101 321,621 328,499 4.46%
NOSH 296,493 296,379 296,467 296,842 296,666 296,234 298,472 -0.44%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.86% 9.88% 8.67% 7.74% 8.30% 8.21% 9.78% -
ROE 11.77% 11.48% 9.84% 9.71% 8.96% 9.67% 10.49% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 207.67 202.08 209.24 211.95 210.69 205.97 185.44 7.83%
EPS 13.92 13.22 11.36 9.71 9.97 10.50 11.55 13.23%
DPS 12.00 11.00 7.00 7.00 7.00 8.00 12.00 0.00%
NAPS 1.183 1.152 1.1538 1.00 1.1127 1.0857 1.1006 4.92%
Adjusted Per Share Value based on latest NOSH - 296,842
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 124.29 120.90 125.22 127.00 126.17 123.17 111.73 7.35%
EPS 8.33 7.91 6.80 5.82 5.97 6.28 6.96 12.71%
DPS 7.18 6.58 4.19 4.21 4.21 4.82 7.23 -0.46%
NAPS 0.708 0.6892 0.6905 0.5992 0.6663 0.6492 0.6631 4.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.90 0.79 0.58 0.62 0.67 0.82 0.85 -
P/RPS 0.43 0.39 0.28 0.29 0.32 0.40 0.46 -4.39%
P/EPS 6.46 5.98 5.11 6.39 6.72 7.81 7.36 -8.32%
EY 15.47 16.73 19.58 15.66 14.89 12.80 13.59 9.01%
DY 13.33 13.92 12.07 11.29 10.45 9.76 14.12 -3.76%
P/NAPS 0.76 0.69 0.50 0.62 0.60 0.76 0.77 -0.86%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 25/05/09 25/02/09 20/11/08 26/08/08 21/05/08 -
Price 1.01 0.90 0.82 0.60 0.56 0.71 0.89 -
P/RPS 0.49 0.45 0.39 0.28 0.27 0.34 0.48 1.38%
P/EPS 7.25 6.81 7.22 6.18 5.61 6.76 7.71 -4.01%
EY 13.79 14.69 13.85 16.18 17.81 14.78 12.98 4.11%
DY 11.88 12.22 8.54 11.67 12.50 11.27 13.48 -8.07%
P/NAPS 0.85 0.78 0.71 0.60 0.50 0.65 0.81 3.26%

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