[PRTASCO] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 102.99%
YoY- -5.79%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 330,730 277,355 274,910 327,004 273,545 303,755 199,920 8.74%
PBT 39,594 33,184 32,397 41,560 42,786 29,800 32,991 3.08%
Tax -12,630 -11,325 -12,115 -11,073 -12,836 -10,335 -10,705 2.79%
NP 26,964 21,859 20,282 30,487 29,950 19,465 22,286 3.22%
-
NP to SH 19,761 12,742 13,428 19,995 21,224 10,857 13,467 6.59%
-
Tax Rate 31.90% 34.13% 37.40% 26.64% 30.00% 34.68% 32.45% -
Total Cost 303,766 255,496 254,628 296,517 243,595 284,290 177,634 9.34%
-
Net Worth 383,113 361,557 356,153 341,131 341,958 322,943 315,683 3.27%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 12,198 - - 14,833 11,873 11,898 - -
Div Payout % 61.73% - - 74.18% 55.94% 109.59% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 383,113 361,557 356,153 341,131 341,958 322,943 315,683 3.27%
NOSH 304,953 297,016 296,423 296,661 296,839 297,452 298,603 0.35%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.15% 7.88% 7.38% 9.32% 10.95% 6.41% 11.15% -
ROE 5.16% 3.52% 3.77% 5.86% 6.21% 3.36% 4.27% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 108.45 93.38 92.74 110.23 92.15 102.12 66.95 8.36%
EPS 6.48 4.29 4.53 6.74 7.15 3.65 4.51 6.22%
DPS 4.00 0.00 0.00 5.00 4.00 4.00 0.00 -
NAPS 1.2563 1.2173 1.2015 1.1499 1.152 1.0857 1.0572 2.91%
Adjusted Per Share Value based on latest NOSH - 296,608
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 66.76 55.99 55.49 66.01 55.22 61.32 40.36 8.74%
EPS 3.99 2.57 2.71 4.04 4.28 2.19 2.72 6.58%
DPS 2.46 0.00 0.00 2.99 2.40 2.40 0.00 -
NAPS 0.7734 0.7298 0.7189 0.6886 0.6903 0.6519 0.6372 3.27%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.17 0.93 1.01 1.00 0.79 0.82 1.05 -
P/RPS 1.08 1.00 1.09 0.91 0.86 0.80 1.57 -6.03%
P/EPS 18.06 21.68 22.30 14.84 11.05 22.47 23.28 -4.13%
EY 5.54 4.61 4.49 6.74 9.05 4.45 4.30 4.30%
DY 3.42 0.00 0.00 5.00 5.06 4.88 0.00 -
P/NAPS 0.93 0.76 0.84 0.87 0.69 0.76 0.99 -1.03%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 23/08/11 24/08/10 27/08/09 26/08/08 20/08/07 -
Price 1.27 0.92 0.97 1.04 0.90 0.71 0.95 -
P/RPS 1.17 0.99 1.05 0.94 0.98 0.70 1.42 -3.17%
P/EPS 19.60 21.45 21.41 15.43 12.59 19.45 21.06 -1.18%
EY 5.10 4.66 4.67 6.48 7.94 5.14 4.75 1.19%
DY 3.15 0.00 0.00 4.81 4.44 5.63 0.00 -
P/NAPS 1.01 0.76 0.81 0.90 0.78 0.65 0.90 1.93%

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