[PRTASCO] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -13.27%
YoY- -3.12%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 695,985 730,646 718,957 734,369 771,050 716,845 732,895 -3.37%
PBT 72,205 70,955 84,962 85,843 94,123 95,734 88,177 -12.44%
Tax -23,964 -29,189 -31,542 -30,483 -30,499 -24,461 -22,963 2.87%
NP 48,241 41,766 53,420 55,360 63,624 71,273 65,214 -18.16%
-
NP to SH 31,828 31,256 40,500 40,820 47,066 48,194 41,966 -16.79%
-
Tax Rate 33.19% 41.14% 37.12% 35.51% 32.40% 25.55% 26.04% -
Total Cost 647,744 688,880 665,537 679,009 707,426 645,572 667,681 -1.99%
-
Net Worth 296,862 358,320 337,037 356,498 296,559 355,919 341,069 -8.81%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 38,642 26,768 29,718 29,718 29,660 29,660 26,694 27.88%
Div Payout % 121.41% 85.64% 73.38% 72.80% 63.02% 61.54% 63.61% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 296,862 358,320 337,037 356,498 296,559 355,919 341,069 -8.81%
NOSH 296,862 296,893 280,513 297,851 296,559 296,525 296,608 0.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.93% 5.72% 7.43% 7.54% 8.25% 9.94% 8.90% -
ROE 10.72% 8.72% 12.02% 11.45% 15.87% 13.54% 12.30% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 234.45 246.10 256.30 246.56 260.00 241.75 247.09 -3.43%
EPS 10.72 10.53 14.44 13.70 15.87 16.25 14.15 -16.85%
DPS 13.02 9.02 10.59 10.00 10.00 10.00 9.00 27.82%
NAPS 1.00 1.2069 1.2015 1.1969 1.00 1.2003 1.1499 -8.86%
Adjusted Per Share Value based on latest NOSH - 297,851
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 140.49 147.49 145.13 148.24 155.64 144.70 147.94 -3.37%
EPS 6.42 6.31 8.18 8.24 9.50 9.73 8.47 -16.82%
DPS 7.80 5.40 6.00 6.00 5.99 5.99 5.39 27.85%
NAPS 0.5992 0.7233 0.6803 0.7196 0.5986 0.7185 0.6885 -8.82%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.89 0.96 1.01 1.08 1.09 1.04 1.00 -
P/RPS 0.38 0.39 0.39 0.44 0.42 0.43 0.40 -3.35%
P/EPS 8.30 9.12 7.00 7.88 6.87 6.40 7.07 11.25%
EY 12.05 10.97 14.29 12.69 14.56 15.63 14.15 -10.13%
DY 14.63 9.39 10.49 9.26 9.17 9.62 9.00 38.12%
P/NAPS 0.89 0.80 0.84 0.90 1.09 0.87 0.87 1.52%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 23/08/11 25/05/11 28/02/11 24/11/10 24/08/10 -
Price 0.94 0.96 0.97 1.16 1.08 1.06 1.04 -
P/RPS 0.40 0.39 0.38 0.47 0.42 0.44 0.42 -3.19%
P/EPS 8.77 9.12 6.72 8.46 6.81 6.52 7.35 12.46%
EY 11.41 10.97 14.88 11.81 14.70 15.33 13.60 -11.01%
DY 13.85 9.39 10.92 8.62 9.26 9.44 8.65 36.74%
P/NAPS 0.94 0.80 0.81 0.97 1.08 0.88 0.90 2.93%

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