[PRTASCO] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 34.62%
YoY- -35.44%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 604,580 622,482 464,201 464,160 413,149 591,892 372,224 8.41%
PBT 86,626 69,660 68,010 69,992 79,877 88,206 57,904 6.93%
Tax -25,805 -24,873 -21,809 -21,533 -21,725 -40,324 -25,794 0.00%
NP 60,821 44,786 46,201 48,458 58,152 47,882 32,109 11.22%
-
NP to SH 40,474 23,850 29,334 26,821 41,545 47,882 32,109 3.93%
-
Tax Rate 29.79% 35.71% 32.07% 30.76% 27.20% 45.72% 44.55% -
Total Cost 543,758 577,696 418,000 415,701 354,997 544,009 340,114 8.12%
-
Net Worth 351,037 330,630 324,313 317,485 309,640 300,016 109,553 21.39%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 31,651 27,733 15,921 11,973 9,196 - - -
Div Payout % 78.20% 116.28% 54.27% 44.64% 22.14% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 351,037 330,630 324,313 317,485 309,640 300,016 109,553 21.39%
NOSH 296,735 297,142 298,521 299,345 299,894 300,016 117,244 16.72%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.06% 7.19% 9.95% 10.44% 14.08% 8.09% 8.63% -
ROE 11.53% 7.21% 9.05% 8.45% 13.42% 15.96% 29.31% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 203.74 209.49 155.50 155.06 137.77 197.29 317.48 -7.11%
EPS 13.64 8.03 9.83 8.96 13.85 15.96 27.39 -10.96%
DPS 10.67 9.33 5.33 4.00 3.07 0.00 0.00 -
NAPS 1.183 1.1127 1.0864 1.0606 1.0325 1.00 0.9344 4.00%
Adjusted Per Share Value based on latest NOSH - 299,528
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 125.55 129.27 96.40 96.39 85.80 122.91 77.30 8.41%
EPS 8.41 4.95 6.09 5.57 8.63 9.94 6.67 3.93%
DPS 6.57 5.76 3.31 2.49 1.91 0.00 0.00 -
NAPS 0.729 0.6866 0.6735 0.6593 0.643 0.623 0.2275 21.39%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.90 0.67 1.03 0.91 0.85 1.20 2.23 -
P/RPS 0.44 0.32 0.66 0.59 0.62 0.61 0.70 -7.44%
P/EPS 6.60 8.35 10.48 10.16 6.14 7.52 8.14 -3.43%
EY 15.16 11.98 9.54 9.85 16.30 13.30 12.28 3.57%
DY 11.85 13.93 5.18 4.40 3.61 0.00 0.00 -
P/NAPS 0.76 0.60 0.95 0.86 0.82 1.20 2.39 -17.36%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 20/11/08 03/12/07 28/11/06 18/11/05 24/11/04 14/11/03 -
Price 1.01 0.56 1.00 0.90 0.67 1.14 2.48 -
P/RPS 0.50 0.27 0.64 0.58 0.49 0.58 0.78 -7.13%
P/EPS 7.40 6.98 10.18 10.04 4.84 7.14 9.06 -3.31%
EY 13.50 14.33 9.83 9.96 20.68 14.00 11.04 3.40%
DY 10.56 16.67 5.33 4.44 4.58 0.00 0.00 -
P/NAPS 0.85 0.50 0.92 0.85 0.65 1.14 2.65 -17.24%

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