[PRTASCO] QoQ TTM Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	629,148	625,036	610,160	553,489	506,325	538,409	533,456	11.57%
YoY %	0.66%	2.44%	10.24%	9.31%	-5.96%	0.93%	-	-
Horiz. %	117.94%	117.17%	114.38%	103.76%	94.91%	100.93%	100.00%	-
PBT	72,868	72,699	68,272	75,193	71,462	78,331	87,771	-11.61%
YoY %	0.23%	6.48%	-9.20%	5.22%	-8.77%	-10.76%	-	-
Horiz. %	83.02%	82.83%	77.78%	85.67%	81.42%	89.24%	100.00%	-
Tax	-24,165	-20,820	-18,152	-21,071	-18,523	-26,447	-29,161	-11.72%
YoY %	-16.07%	-14.70%	13.85%	-13.76%	29.96%	9.31%	-	-
Horiz. %	82.87%	71.40%	62.25%	72.26%	63.52%	90.69%	100.00%	-
NP	48,703	51,879	50,120	54,122	52,939	51,884	58,610	-11.56%
YoY %	-6.12%	3.51%	-7.39%	2.23%	2.03%	-11.48%	-	-
Horiz. %	83.10%	88.52%	85.51%	92.34%	90.32%	88.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,817	29,589	31,092	34,470	33,700	28,427	30,047	-2.73%
YoY %	-2.61%	-4.83%	-9.80%	2.28%	18.55%	-5.39%	-	-
Horiz. %	95.91%	98.48%	103.48%	114.72%	112.16%	94.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.16%	28.64%	26.59%	28.02%	25.92%	33.76%	33.22%	-
YoY %	15.78%	7.71%	-5.10%	8.10%	-23.22%	1.63%	-	-
Horiz. %	99.82%	86.21%	80.04%	84.35%	78.03%	101.63%	100.00%	-
Total Cost	580,445	573,157	560,040	499,367	453,386	486,525	474,846	14.25%
YoY %	1.27%	2.34%	12.15%	10.14%	-6.81%	2.46%	-	-
Horiz. %	122.24%	120.70%	117.94%	105.16%	95.48%	102.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	296,842	330,101	321,621	328,499	322,808	324,172	315,500	-3.96%
YoY %	-10.08%	2.64%	-2.09%	1.76%	-0.42%	2.75%	-	-
Horiz. %	94.09%	104.63%	101.94%	104.12%	102.32%	102.75%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	20,838	20,838	23,874	35,811	35,825	35,825	32,875	-26.10%
YoY %	0.00%	-12.72%	-33.33%	-0.04%	0.00%	8.97%	-	-
Horiz. %	63.39%	63.39%	72.62%	108.93%	108.97%	108.97%	100.00%	-
Div Payout %	72.31%	70.43%	76.79%	103.89%	106.31%	126.03%	109.41%	-
YoY %	2.67%	-8.28%	-26.09%	-2.28%	-15.65%	15.19%	-	-
Horiz. %	66.09%	64.37%	70.19%	94.95%	97.17%	115.19%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	296,842	330,101	321,621	328,499	322,808	324,172	315,500	-3.96%
YoY %	-10.08%	2.64%	-2.09%	1.76%	-0.42%	2.75%	-	-
Horiz. %	94.09%	104.63%	101.94%	104.12%	102.32%	102.75%	100.00%	-
NOSH	296,842	296,666	296,234	298,472	298,730	298,391	298,430	-0.35%
YoY %	0.06%	0.15%	-0.75%	-0.09%	0.11%	-0.01%	-	-
Horiz. %	99.47%	99.41%	99.26%	100.01%	100.10%	99.99%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	7.74%	8.30%	8.21%	9.78%	10.46%	9.64%	10.99%	-
YoY %	-6.75%	1.10%	-16.05%	-6.50%	8.51%	-12.28%	-	-
Horiz. %	70.43%	75.52%	74.70%	88.99%	95.18%	87.72%	100.00%	-
ROE	9.71%	8.96%	9.67%	10.49%	10.44%	8.77%	9.52%	-
YoY %	8.37%	-7.34%	-7.82%	0.48%	19.04%	-7.88%	-	-
Horiz. %	102.00%	94.12%	101.58%	110.19%	109.66%	92.12%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	211.95	210.69	205.97	185.44	169.49	180.44	178.75	11.96%
YoY %	0.60%	2.29%	11.07%	9.41%	-6.07%	0.95%	-	-
Horiz. %	118.57%	117.87%	115.23%	103.74%	94.82%	100.95%	100.00%	-
EPS	9.71	9.97	10.50	11.55	11.28	9.53	10.07	-2.38%
YoY %	-2.61%	-5.05%	-9.09%	2.39%	18.36%	-5.36%	-	-
Horiz. %	96.43%	99.01%	104.27%	114.70%	112.02%	94.64%	100.00%	-
DPS	7.00	7.00	8.00	12.00	12.00	12.00	11.00	-25.91%
YoY %	0.00%	-12.50%	-33.33%	0.00%	0.00%	9.09%	-	-
Horiz. %	63.64%	63.64%	72.73%	109.09%	109.09%	109.09%	100.00%	-
NAPS	1.00	1.1127	1.0857	1.1006	1.0806	1.0864	1.0572	-3.62%
YoY %	-10.13%	2.49%	-1.35%	1.85%	-0.53%	2.76%	-	-
Horiz. %	94.59%	105.25%	102.70%	104.11%	102.21%	102.76%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 298,472
RPS	127.00	126.17	123.17	111.73	102.21	108.68	107.68	11.57%
YoY %	0.66%	2.44%	10.24%	9.31%	-5.95%	0.93%	-	-
Horiz. %	117.94%	117.17%	114.39%	103.76%	94.92%	100.93%	100.00%	-
EPS	5.82	5.97	6.28	6.96	6.80	5.74	6.07	-2.75%
YoY %	-2.51%	-4.94%	-9.77%	2.35%	18.47%	-5.44%	-	-
Horiz. %	95.88%	98.35%	103.46%	114.66%	112.03%	94.56%	100.00%	-
DPS	4.21	4.21	4.82	7.23	7.23	7.23	6.64	-26.09%
YoY %	0.00%	-12.66%	-33.33%	0.00%	0.00%	8.89%	-	-
Horiz. %	63.40%	63.40%	72.59%	108.89%	108.89%	108.89%	100.00%	-
NAPS	0.5992	0.6663	0.6492	0.6631	0.6516	0.6544	0.6369	-3.96%
YoY %	-10.07%	2.63%	-2.10%	1.76%	-0.43%	2.75%	-	-
Horiz. %	94.08%	104.62%	101.93%	104.11%	102.31%	102.75%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.62	0.67	0.82	0.85	0.98	1.03	1.05	-
P/RPS	0.29	0.32	0.40	0.46	0.58	0.57	0.59	-37.58%
YoY %	-9.38%	-20.00%	-13.04%	-20.69%	1.75%	-3.39%	-	-
Horiz. %	49.15%	54.24%	67.80%	77.97%	98.31%	96.61%	100.00%	-
P/EPS	6.39	6.72	7.81	7.36	8.69	10.81	10.43	-27.75%
YoY %	-4.91%	-13.96%	6.11%	-15.30%	-19.61%	3.64%	-	-
Horiz. %	61.27%	64.43%	74.88%	70.57%	83.32%	103.64%	100.00%	-
EY	15.66	14.89	12.80	13.59	11.51	9.25	9.59	38.46%
YoY %	5.17%	16.33%	-5.81%	18.07%	24.43%	-3.55%	-	-
Horiz. %	163.30%	155.27%	133.47%	141.71%	120.02%	96.45%	100.00%	-
DY	11.29	10.45	9.76	14.12	12.24	11.65	10.48	5.06%
YoY %	8.04%	7.07%	-30.88%	15.36%	5.06%	11.16%	-	-
Horiz. %	107.73%	99.71%	93.13%	134.73%	116.79%	111.16%	100.00%	-
P/NAPS	0.62	0.60	0.76	0.77	0.91	0.95	0.99	-26.69%
YoY %	3.33%	-21.05%	-1.30%	-15.38%	-4.21%	-4.04%	-	-
Horiz. %	62.63%	60.61%	76.77%	77.78%	91.92%	95.96%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	20/11/08	26/08/08	21/05/08	28/02/08	03/12/07	20/08/07	-
Price	0.60	0.56	0.71	0.89	0.90	1.00	0.95	-
P/RPS	0.28	0.27	0.34	0.48	0.53	0.55	0.53	-34.52%
YoY %	3.70%	-20.59%	-29.17%	-9.43%	-3.64%	3.77%	-	-
Horiz. %	52.83%	50.94%	64.15%	90.57%	100.00%	103.77%	100.00%	-
P/EPS	6.18	5.61	6.76	7.71	7.98	10.50	9.44	-24.50%
YoY %	10.16%	-17.01%	-12.32%	-3.38%	-24.00%	11.23%	-	-
Horiz. %	65.47%	59.43%	71.61%	81.67%	84.53%	111.23%	100.00%	-
EY	16.18	17.81	14.78	12.98	12.53	9.53	10.60	32.40%
YoY %	-9.15%	20.50%	13.87%	3.59%	31.48%	-10.09%	-	-
Horiz. %	152.64%	168.02%	139.43%	122.45%	118.21%	89.91%	100.00%	-
DY	11.67	12.50	11.27	13.48	13.33	12.00	11.58	0.51%
YoY %	-6.64%	10.91%	-16.39%	1.13%	11.08%	3.63%	-	-
Horiz. %	100.78%	107.94%	97.32%	116.41%	115.11%	103.63%	100.00%	-
P/NAPS	0.60	0.50	0.65	0.81	0.83	0.92	0.90	-23.59%
YoY %	20.00%	-23.08%	-19.75%	-2.41%	-9.78%	2.22%	-	-
Horiz. %	66.67%	55.56%	72.22%	90.00%	92.22%	102.22%	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