[PRTASCO] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1.04%
YoY- -35.3%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 679,438 629,148 506,325 538,378 519,269 582,446 480,537 5.93%
PBT 89,405 72,868 71,462 79,817 79,163 87,871 70,189 4.11%
Tax -24,726 -24,165 -18,522 -26,239 -38,139 -41,875 -29,691 -3.00%
NP 64,679 48,703 52,940 53,578 41,024 45,996 40,498 8.10%
-
NP to SH 43,196 28,816 33,701 26,543 41,024 45,996 40,498 1.07%
-
Tax Rate 27.66% 33.16% 25.92% 32.87% 48.18% 47.66% 42.30% -
Total Cost 614,759 580,445 453,385 484,800 478,245 536,450 440,039 5.72%
-
Net Worth 349,295 331,130 322,420 314,793 340,337 332,052 156,766 14.27%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 23,735 20,792 23,887 - 6,897 6,902 3,527 37.36%
Div Payout % 54.95% 72.15% 70.88% - 16.81% 15.01% 8.71% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 349,295 331,130 322,420 314,793 340,337 332,052 156,766 14.27%
NOSH 296,692 297,030 298,593 299,204 299,883 300,092 163,298 10.45%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.52% 7.74% 10.46% 9.95% 7.90% 7.90% 8.43% -
ROE 12.37% 8.70% 10.45% 8.43% 12.05% 13.85% 25.83% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 229.00 211.81 169.57 179.94 173.16 194.09 294.27 -4.08%
EPS 14.56 9.67 11.30 8.90 13.68 15.33 24.80 -8.48%
DPS 8.00 7.00 8.00 0.00 2.30 2.30 2.16 24.36%
NAPS 1.1773 1.1148 1.0798 1.0521 1.1349 1.1065 0.96 3.45%
Adjusted Per Share Value based on latest NOSH - 298,798
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 137.15 127.00 102.21 108.68 104.82 117.57 97.00 5.93%
EPS 8.72 5.82 6.80 5.36 8.28 9.28 8.17 1.09%
DPS 4.79 4.20 4.82 0.00 1.39 1.39 0.71 37.42%
NAPS 0.7051 0.6684 0.6508 0.6354 0.687 0.6703 0.3164 14.27%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.91 0.62 0.98 0.88 0.73 1.20 2.20 -
P/RPS 0.40 0.29 0.58 0.49 0.42 0.62 0.75 -9.93%
P/EPS 6.25 6.39 8.68 9.92 5.34 7.83 8.87 -5.66%
EY 16.00 15.65 11.52 10.08 18.74 12.77 11.27 6.00%
DY 8.79 11.29 8.16 0.00 3.15 1.92 0.98 44.09%
P/NAPS 0.77 0.56 0.91 0.84 0.64 1.08 2.29 -16.59%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 28/02/08 27/02/07 03/03/06 30/03/05 24/02/04 -
Price 0.99 0.60 0.90 1.03 0.77 1.10 2.27 -
P/RPS 0.43 0.28 0.53 0.57 0.44 0.57 0.77 -9.24%
P/EPS 6.80 6.18 7.97 11.61 5.63 7.18 9.15 -4.82%
EY 14.71 16.17 12.54 8.61 17.77 13.93 10.93 5.07%
DY 8.08 11.67 8.89 0.00 2.99 2.09 0.95 42.82%
P/NAPS 0.84 0.54 0.83 0.98 0.68 0.99 2.36 -15.80%

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