[PRTASCO] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	490,843	453,435	466,862	348,151	348,120	309,862	443,919	1.68%
YoY %	8.25%	-2.88%	34.10%	0.01%	12.35%	-30.20%	-	-
Horiz. %	110.57%	102.14%	105.17%	78.43%	78.42%	69.80%	100.00%	-
PBT	71,300	64,970	52,245	51,008	52,494	59,908	66,155	1.25%
YoY %	9.74%	24.36%	2.43%	-2.83%	-12.38%	-9.44%	-	-
Horiz. %	107.78%	98.21%	78.97%	77.10%	79.35%	90.56%	100.00%	-
Tax	-19,089	-19,354	-18,655	-16,357	-16,150	-16,294	-30,243	-7.37%
YoY %	1.37%	-3.75%	-14.05%	-1.28%	0.88%	46.12%	-	-
Horiz. %	63.12%	63.99%	61.68%	54.09%	53.40%	53.88%	100.00%	-
NP	52,211	45,616	33,590	34,651	36,344	43,614	35,912	6.43%
YoY %	14.46%	35.80%	-3.06%	-4.66%	-16.67%	21.45%	-	-
Horiz. %	145.39%	127.02%	93.53%	96.49%	101.20%	121.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,355	30,356	17,888	22,001	20,116	31,159	35,912	-0.26%
YoY %	16.47%	69.70%	-18.69%	9.37%	-35.44%	-13.24%	-	-
Horiz. %	98.45%	84.53%	49.81%	61.26%	56.01%	86.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.77%	29.79%	35.71%	32.07%	30.77%	27.20%	45.72%	-
YoY %	-10.14%	-16.58%	11.35%	4.22%	13.13%	-40.51%	-	-
Horiz. %	58.55%	65.16%	78.11%	70.14%	67.30%	59.49%	100.00%	-
Total Cost	438,632	407,819	433,272	313,500	311,776	266,248	408,007	1.21%
YoY %	7.56%	-5.87%	38.20%	0.55%	17.10%	-34.74%	-	-
Horiz. %	107.51%	99.95%	106.19%	76.84%	76.41%	65.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	356,011	351,037	330,630	324,313	317,485	309,640	300,016	2.89%
YoY %	1.42%	6.17%	1.95%	2.15%	2.53%	3.21%	-	-
Horiz. %	118.66%	117.01%	110.20%	108.10%	105.82%	103.21%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	14,830	23,738	20,800	11,940	8,980	6,897	-	-
YoY %	-37.53%	14.13%	74.20%	32.96%	30.20%	0.00%	-	-
Horiz. %	215.02%	344.18%	301.58%	173.12%	130.20%	100.00%	-	-
Div Payout %	41.95%	78.20%	116.28%	54.27%	44.64%	22.14%	-	-
YoY %	-46.36%	-32.75%	114.26%	21.57%	101.63%	0.00%	-	-
Horiz. %	189.48%	353.21%	525.20%	245.12%	201.63%	100.00%	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	356,011	351,037	330,630	324,313	317,485	309,640	300,016	2.89%
YoY %	1.42%	6.17%	1.95%	2.15%	2.53%	3.21%	-	-
Horiz. %	118.66%	117.01%	110.20%	108.10%	105.82%	103.21%	100.00%	-
NOSH	296,602	296,735	297,142	298,521	299,345	299,894	300,016	-0.19%
YoY %	-0.04%	-0.14%	-0.46%	-0.28%	-0.18%	-0.04%	-	-
Horiz. %	98.86%	98.91%	99.04%	99.50%	99.78%	99.96%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	10.64%	10.06%	7.19%	9.95%	10.44%	14.08%	8.09%	-
YoY %	5.77%	39.92%	-27.74%	-4.69%	-25.85%	74.04%	-	-
Horiz. %	131.52%	124.35%	88.88%	122.99%	129.05%	174.04%	100.00%	-
ROE	9.93%	8.65%	5.41%	6.78%	6.34%	10.06%	11.97%	-
YoY %	14.80%	59.89%	-20.21%	6.94%	-36.98%	-15.96%	-	-
Horiz. %	82.96%	72.26%	45.20%	56.64%	52.97%	84.04%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	165.49	152.81	157.12	116.63	116.29	103.32	147.96	1.88%
YoY %	8.30%	-2.74%	34.72%	0.29%	12.55%	-30.17%	-	-
Horiz. %	111.85%	103.28%	106.19%	78.83%	78.60%	69.83%	100.00%	-
EPS	11.92	10.23	6.02	7.37	6.72	10.39	11.97	-0.06%
YoY %	16.52%	69.93%	-18.32%	9.67%	-35.32%	-13.20%	-	-
Horiz. %	99.58%	85.46%	50.29%	61.57%	56.14%	86.80%	100.00%	-
DPS	5.00	8.00	7.00	4.00	3.00	2.30	0.00	-
YoY %	-37.50%	14.29%	75.00%	33.33%	30.43%	0.00%	-	-
Horiz. %	217.39%	347.83%	304.35%	173.91%	130.43%	100.00%	-	-
NAPS	1.2003	1.183	1.1127	1.0864	1.0606	1.0325	1.00	3.08%
YoY %	1.46%	6.32%	2.42%	2.43%	2.72%	3.25%	-	-
Horiz. %	120.03%	118.30%	111.27%	108.64%	106.06%	103.25%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 298,391
RPS	99.08	91.53	94.24	70.28	70.27	62.55	89.61	1.68%
YoY %	8.25%	-2.88%	34.09%	0.01%	12.34%	-30.20%	-	-
Horiz. %	110.57%	102.14%	105.17%	78.43%	78.42%	69.80%	100.00%	-
EPS	7.14	6.13	3.61	4.44	4.06	6.29	7.25	-0.25%
YoY %	16.48%	69.81%	-18.69%	9.36%	-35.45%	-13.24%	-	-
Horiz. %	98.48%	84.55%	49.79%	61.24%	56.00%	86.76%	100.00%	-
DPS	2.99	4.79	4.20	2.41	1.81	1.39	0.00	-
YoY %	-37.58%	14.05%	74.27%	33.15%	30.22%	0.00%	-	-
Horiz. %	215.11%	344.60%	302.16%	173.38%	130.22%	100.00%	-	-
NAPS	0.7186	0.7086	0.6674	0.6547	0.6409	0.625	0.6056	2.89%
YoY %	1.41%	6.17%	1.94%	2.15%	2.54%	3.20%	-	-
Horiz. %	118.66%	117.01%	110.20%	108.11%	105.83%	103.20%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.04	0.90	0.67	1.03	0.91	0.85	1.20	-
P/RPS	0.63	0.59	0.43	0.88	0.78	0.82	0.81	-4.10%
YoY %	6.78%	37.21%	-51.14%	12.82%	-4.88%	1.23%	-	-
Horiz. %	77.78%	72.84%	53.09%	108.64%	96.30%	101.23%	100.00%	-
P/EPS	8.72	8.80	11.13	13.98	13.54	8.18	10.03	-2.30%
YoY %	-0.91%	-20.93%	-20.39%	3.25%	65.53%	-18.44%	-	-
Horiz. %	86.94%	87.74%	110.97%	139.38%	135.00%	81.56%	100.00%	-
EY	11.46	11.37	8.99	7.16	7.38	12.22	9.97	2.34%
YoY %	0.79%	26.47%	25.56%	-2.98%	-39.61%	22.57%	-	-
Horiz. %	114.94%	114.04%	90.17%	71.82%	74.02%	122.57%	100.00%	-
DY	4.81	8.89	10.45	3.88	3.30	2.71	0.00	-
YoY %	-45.89%	-14.93%	169.33%	17.58%	21.77%	0.00%	-	-
Horiz. %	177.49%	328.04%	385.61%	143.17%	121.77%	100.00%	-	-
P/NAPS	0.87	0.76	0.60	0.95	0.86	0.82	1.20	-5.21%
YoY %	14.47%	26.67%	-36.84%	10.47%	4.88%	-31.67%	-	-
Horiz. %	72.50%	63.33%	50.00%	79.17%	71.67%	68.33%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	24/11/10	26/11/09	20/11/08	03/12/07	28/11/06	18/11/05	24/11/04	-
Price	1.06	1.01	0.56	1.00	0.90	0.67	1.14	-
P/RPS	0.64	0.66	0.36	0.86	0.77	0.65	0.77	-3.03%
YoY %	-3.03%	83.33%	-58.14%	11.69%	18.46%	-15.58%	-	-
Horiz. %	83.12%	85.71%	46.75%	111.69%	100.00%	84.42%	100.00%	-
P/EPS	8.89	9.87	9.30	13.57	13.39	6.45	9.52	-1.13%
YoY %	-9.93%	6.13%	-31.47%	1.34%	107.60%	-32.25%	-	-
Horiz. %	93.38%	103.68%	97.69%	142.54%	140.65%	67.75%	100.00%	-
EY	11.25	10.13	10.75	7.37	7.47	15.51	10.50	1.15%
YoY %	11.06%	-5.77%	45.86%	-1.34%	-51.84%	47.71%	-	-
Horiz. %	107.14%	96.48%	102.38%	70.19%	71.14%	147.71%	100.00%	-
DY	4.72	7.92	12.50	4.00	3.33	3.43	0.00	-
YoY %	-40.40%	-36.64%	212.50%	20.12%	-2.92%	0.00%	-	-
Horiz. %	137.61%	230.90%	364.43%	116.62%	97.08%	100.00%	-	-
P/NAPS	0.88	0.85	0.50	0.92	0.85	0.65	1.14	-4.22%
YoY %	3.53%	70.00%	-45.65%	8.24%	30.77%	-42.98%	-	-
Horiz. %	77.19%	74.56%	43.86%	80.70%	74.56%	57.02%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos