[PRTASCO] QoQ TTM Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	730,646	718,957	734,369	771,050	716,845	732,895	713,836	1.56%
YoY %	1.63%	-2.10%	-4.76%	7.56%	-2.19%	2.67%	-	-
Horiz. %	102.35%	100.72%	102.88%	108.02%	100.42%	102.67%	100.00%	-
PBT	70,955	84,962	85,843	94,123	95,734	88,177	87,832	-13.24%
YoY %	-16.49%	-1.03%	-8.80%	-1.68%	8.57%	0.39%	-	-
Horiz. %	80.78%	96.73%	97.74%	107.16%	109.00%	100.39%	100.00%	-
Tax	-29,189	-31,542	-30,483	-30,499	-24,461	-22,963	-23,624	15.12%
YoY %	7.46%	-3.47%	0.05%	-24.68%	-6.52%	2.80%	-	-
Horiz. %	123.56%	133.52%	129.03%	129.10%	103.54%	97.20%	100.00%	-
NP	41,766	53,420	55,360	63,624	71,273	65,214	64,208	-24.90%
YoY %	-21.82%	-3.50%	-12.99%	-10.73%	9.29%	1.57%	-	-
Horiz. %	65.05%	83.20%	86.22%	99.09%	111.00%	101.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,256	40,500	40,820	47,066	48,194	41,966	42,136	-18.04%
YoY %	-22.82%	-0.78%	-13.27%	-2.34%	14.84%	-0.40%	-	-
Horiz. %	74.18%	96.12%	96.88%	111.70%	114.38%	99.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.14%	37.12%	35.51%	32.40%	25.55%	26.04%	26.90%	-
YoY %	10.83%	4.53%	9.60%	26.81%	-1.88%	-3.20%	-	-
Horiz. %	152.94%	137.99%	132.01%	120.45%	94.98%	96.80%	100.00%	-
Total Cost	688,880	665,537	679,009	707,426	645,572	667,681	649,628	3.98%
YoY %	3.51%	-1.98%	-4.02%	9.58%	-3.31%	2.78%	-	-
Horiz. %	106.04%	102.45%	104.52%	108.90%	99.38%	102.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	358,320	337,037	356,498	296,559	355,919	341,069	349,348	1.70%
YoY %	6.31%	-5.46%	20.21%	-16.68%	4.35%	-2.37%	-	-
Horiz. %	102.57%	96.48%	102.05%	84.89%	101.88%	97.63%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	26,768	29,718	29,718	29,660	29,660	26,694	38,549	-21.56%
YoY %	-9.93%	0.00%	0.20%	0.00%	11.11%	-30.75%	-	-
Horiz. %	69.44%	77.09%	77.09%	76.94%	76.94%	69.25%	100.00%	-
Div Payout %	85.64%	73.38%	72.80%	63.02%	61.54%	63.61%	91.49%	-
YoY %	16.71%	0.80%	15.52%	2.40%	-3.25%	-30.47%	-	-
Horiz. %	93.61%	80.21%	79.57%	68.88%	67.26%	69.53%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	358,320	337,037	356,498	296,559	355,919	341,069	349,348	1.70%
YoY %	6.31%	-5.46%	20.21%	-16.68%	4.35%	-2.37%	-	-
Horiz. %	102.57%	96.48%	102.05%	84.89%	101.88%	97.63%	100.00%	-
NOSH	296,893	280,513	297,851	296,559	296,525	296,608	296,686	0.04%
YoY %	5.84%	-5.82%	0.44%	0.01%	-0.03%	-0.03%	-	-
Horiz. %	100.07%	94.55%	100.39%	99.96%	99.95%	99.97%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	5.72%	7.43%	7.54%	8.25%	9.94%	8.90%	8.99%	-
YoY %	-23.01%	-1.46%	-8.61%	-17.00%	11.69%	-1.00%	-	-
Horiz. %	63.63%	82.65%	83.87%	91.77%	110.57%	99.00%	100.00%	-
ROE	8.72%	12.02%	11.45%	15.87%	13.54%	12.30%	12.06%	-
YoY %	-27.45%	4.98%	-27.85%	17.21%	10.08%	1.99%	-	-
Horiz. %	72.31%	99.67%	94.94%	131.59%	112.27%	101.99%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	246.10	256.30	246.56	260.00	241.75	247.09	240.60	1.51%
YoY %	-3.98%	3.95%	-5.17%	7.55%	-2.16%	2.70%	-	-
Horiz. %	102.29%	106.53%	102.48%	108.06%	100.48%	102.70%	100.00%	-
EPS	10.53	14.44	13.70	15.87	16.25	14.15	14.20	-18.05%
YoY %	-27.08%	5.40%	-13.67%	-2.34%	14.84%	-0.35%	-	-
Horiz. %	74.15%	101.69%	96.48%	111.76%	114.44%	99.65%	100.00%	-
DPS	9.02	10.59	10.00	10.00	10.00	9.00	12.99	-21.56%
YoY %	-14.83%	5.90%	0.00%	0.00%	11.11%	-30.72%	-	-
Horiz. %	69.44%	81.52%	76.98%	76.98%	76.98%	69.28%	100.00%	-
NAPS	1.2069	1.2015	1.1969	1.00	1.2003	1.1499	1.1775	1.65%
YoY %	0.45%	0.38%	19.69%	-16.69%	4.38%	-2.34%	-	-
Horiz. %	102.50%	102.04%	101.65%	84.93%	101.94%	97.66%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 296,559
RPS	151.73	149.30	152.50	160.12	148.86	152.19	148.24	1.56%
YoY %	1.63%	-2.10%	-4.76%	7.56%	-2.19%	2.66%	-	-
Horiz. %	102.35%	100.72%	102.87%	108.01%	100.42%	102.66%	100.00%	-
EPS	6.49	8.41	8.48	9.77	10.01	8.71	8.75	-18.04%
YoY %	-22.83%	-0.83%	-13.20%	-2.40%	14.93%	-0.46%	-	-
Horiz. %	74.17%	96.11%	96.91%	111.66%	114.40%	99.54%	100.00%	-
DPS	5.56	6.17	6.17	6.16	6.16	5.54	8.01	-21.58%
YoY %	-9.89%	0.00%	0.16%	0.00%	11.19%	-30.84%	-	-
Horiz. %	69.41%	77.03%	77.03%	76.90%	76.90%	69.16%	100.00%	-
NAPS	0.7441	0.6999	0.7403	0.6158	0.7391	0.7083	0.7255	1.70%
YoY %	6.32%	-5.46%	20.22%	-16.68%	4.35%	-2.37%	-	-
Horiz. %	102.56%	96.47%	102.04%	84.88%	101.87%	97.63%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	0.96	1.01	1.08	1.09	1.04	1.00	1.04	-
P/RPS	0.39	0.39	0.44	0.42	0.43	0.40	0.43	-6.29%
YoY %	0.00%	-11.36%	4.76%	-2.33%	7.50%	-6.98%	-	-
Horiz. %	90.70%	90.70%	102.33%	97.67%	100.00%	93.02%	100.00%	-
P/EPS	9.12	7.00	7.88	6.87	6.40	7.07	7.32	15.77%
YoY %	30.29%	-11.17%	14.70%	7.34%	-9.48%	-3.42%	-	-
Horiz. %	124.59%	95.63%	107.65%	93.85%	87.43%	96.58%	100.00%	-
EY	10.97	14.29	12.69	14.56	15.63	14.15	13.66	-13.59%
YoY %	-23.23%	12.61%	-12.84%	-6.85%	10.46%	3.59%	-	-
Horiz. %	80.31%	104.61%	92.90%	106.59%	114.42%	103.59%	100.00%	-
DY	9.39	10.49	9.26	9.17	9.62	9.00	12.49	-17.30%
YoY %	-10.49%	13.28%	0.98%	-4.68%	6.89%	-27.94%	-	-
Horiz. %	75.18%	83.99%	74.14%	73.42%	77.02%	72.06%	100.00%	-
P/NAPS	0.80	0.84	0.90	1.09	0.87	0.87	0.88	-6.15%
YoY %	-4.76%	-6.67%	-17.43%	25.29%	0.00%	-1.14%	-	-
Horiz. %	90.91%	95.45%	102.27%	123.86%	98.86%	98.86%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	23/08/11	25/05/11	28/02/11	24/11/10	24/08/10	31/05/10	-
Price	0.96	0.97	1.16	1.08	1.06	1.04	1.03	-
P/RPS	0.39	0.38	0.47	0.42	0.44	0.42	0.43	-6.29%
YoY %	2.63%	-19.15%	11.90%	-4.55%	4.76%	-2.33%	-	-
Horiz. %	90.70%	88.37%	109.30%	97.67%	102.33%	97.67%	100.00%	-
P/EPS	9.12	6.72	8.46	6.81	6.52	7.35	7.25	16.51%
YoY %	35.71%	-20.57%	24.23%	4.45%	-11.29%	1.38%	-	-
Horiz. %	125.79%	92.69%	116.69%	93.93%	89.93%	101.38%	100.00%	-
EY	10.97	14.88	11.81	14.70	15.33	13.60	13.79	-14.13%
YoY %	-26.28%	25.99%	-19.66%	-4.11%	12.72%	-1.38%	-	-
Horiz. %	79.55%	107.90%	85.64%	106.60%	111.17%	98.62%	100.00%	-
DY	9.39	10.92	8.62	9.26	9.44	8.65	12.61	-17.83%
YoY %	-14.01%	26.68%	-6.91%	-1.91%	9.13%	-31.40%	-	-
Horiz. %	74.46%	86.60%	68.36%	73.43%	74.86%	68.60%	100.00%	-
P/NAPS	0.80	0.81	0.97	1.08	0.88	0.90	0.87	-5.43%
YoY %	-1.23%	-16.49%	-10.19%	22.73%	-2.22%	3.45%	-	-
Horiz. %	91.95%	93.10%	111.49%	124.14%	101.15%	103.45%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos