[PRTASCO] YoY Cumulative 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- 101.93%
YoY- -35.44%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 453,435 466,862 348,151 348,120 309,862 443,919 279,168 8.41%
PBT 64,970 52,245 51,008 52,494 59,908 66,155 43,428 6.93%
Tax -19,354 -18,655 -16,357 -16,150 -16,294 -30,243 -19,346 0.00%
NP 45,616 33,590 34,651 36,344 43,614 35,912 24,082 11.22%
-
NP to SH 30,356 17,888 22,001 20,116 31,159 35,912 24,082 3.93%
-
Tax Rate 29.79% 35.71% 32.07% 30.77% 27.20% 45.72% 44.55% -
Total Cost 407,819 433,272 313,500 311,776 266,248 408,007 255,086 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 23,738 20,800 11,940 8,980 6,897 - - -
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 8.65% 5.41% 6.78% 6.34% 10.06% 11.97% 21.98% -
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 152.81 157.12 116.63 116.29 103.32 147.96 238.11 -7.11%
EPS 10.23 6.02 7.37 6.72 10.39 11.97 20.54 -10.95%
DPS 8.00 7.00 4.00 3.00 2.30 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 94.16 96.95 72.30 72.29 64.35 92.19 57.97 8.41%
EPS 6.30 3.71 4.57 4.18 6.47 7.46 5.00 3.92%
DPS 4.93 4.32 2.48 1.86 1.43 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 0.59 0.43 0.88 0.78 0.82 0.81 0.94 -7.46%
P/EPS 8.80 11.13 13.98 13.54 8.18 10.03 10.86 -3.44%
EY 11.37 8.99 7.16 7.38 12.22 9.97 9.21 3.57%
DY 8.89 10.45 3.88 3.30 2.71 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 0.66 0.36 0.86 0.77 0.65 0.77 1.04 -7.29%
P/EPS 9.87 9.30 13.57 13.39 6.45 9.52 12.07 -3.29%
EY 10.13 10.75 7.37 7.47 15.51 10.50 8.28 3.41%
DY 7.92 12.50 4.00 3.33 3.43 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