[PRTASCO] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -8.79%
YoY- -9.72%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 538,852 475,644 487,760 634,484 496,888 532,208 343,552 7.78%
PBT 62,152 46,236 47,184 80,304 86,592 62,952 48,028 4.38%
Tax -25,300 -13,480 -22,124 -22,188 -26,596 -23,196 -13,004 11.71%
NP 36,852 32,756 25,060 58,116 59,996 39,756 35,024 0.85%
-
NP to SH 19,624 22,532 14,416 39,400 43,640 24,236 21,156 -1.24%
-
Tax Rate 40.71% 29.15% 46.89% 27.63% 30.71% 36.85% 27.08% -
Total Cost 502,000 442,888 462,700 576,368 436,892 492,452 308,528 8.44%
-
Net Worth 372,396 362,379 356,498 349,348 342,064 328,499 319,640 2.57%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 49,059 47,435 59,570 59,337 47,434 47,755 - -
Div Payout % 250.00% 210.53% 413.22% 150.60% 108.70% 197.04% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 372,396 362,379 356,498 349,348 342,064 328,499 319,640 2.57%
NOSH 306,624 296,473 297,851 296,686 296,467 298,472 298,813 0.43%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.84% 6.89% 5.14% 9.16% 12.07% 7.47% 10.19% -
ROE 5.27% 6.22% 4.04% 11.28% 12.76% 7.38% 6.62% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 175.74 160.43 163.76 213.86 167.60 178.31 114.97 7.32%
EPS 6.40 7.60 4.84 13.28 14.72 8.12 7.08 -1.66%
DPS 16.00 16.00 20.00 20.00 16.00 16.00 0.00 -
NAPS 1.2145 1.2223 1.1969 1.1775 1.1538 1.1006 1.0697 2.13%
Adjusted Per Share Value based on latest NOSH - 296,686
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 111.90 98.77 101.29 131.76 103.18 110.52 71.34 7.78%
EPS 4.08 4.68 2.99 8.18 9.06 5.03 4.39 -1.21%
DPS 10.19 9.85 12.37 12.32 9.85 9.92 0.00 -
NAPS 0.7733 0.7525 0.7403 0.7255 0.7103 0.6822 0.6638 2.57%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.09 0.93 1.08 1.04 0.58 0.85 0.96 -
P/RPS 0.62 0.58 0.66 0.49 0.35 0.48 0.83 -4.74%
P/EPS 17.03 12.24 22.31 7.83 3.94 10.47 13.56 3.86%
EY 5.87 8.17 4.48 12.77 25.38 9.55 7.38 -3.74%
DY 14.68 17.20 18.52 19.23 27.59 18.82 0.00 -
P/NAPS 0.90 0.76 0.90 0.88 0.50 0.77 0.90 0.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 23/05/12 25/05/11 31/05/10 25/05/09 21/05/08 18/05/07 -
Price 1.19 0.94 1.16 1.03 0.82 0.89 1.00 -
P/RPS 0.68 0.59 0.71 0.48 0.49 0.50 0.87 -4.01%
P/EPS 18.59 12.37 23.97 7.76 5.57 10.96 14.12 4.68%
EY 5.38 8.09 4.17 12.89 17.95 9.12 7.08 -4.46%
DY 13.45 17.02 17.24 19.42 19.51 17.98 0.00 -
P/NAPS 0.98 0.77 0.97 0.87 0.71 0.81 0.93 0.87%

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