[PRTASCO] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 42.3%
YoY- 49.9%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 793,895 695,985 771,051 679,438 629,148 506,325 538,378 6.68%
PBT 106,557 72,204 94,124 89,405 72,868 71,462 79,817 4.92%
Tax -35,342 -23,962 -30,499 -24,726 -24,165 -18,522 -26,239 5.08%
NP 71,215 48,242 63,625 64,679 48,703 52,940 53,578 4.85%
-
NP to SH 37,472 31,828 47,067 43,196 28,816 33,701 26,543 5.90%
-
Tax Rate 33.17% 33.19% 32.40% 27.66% 33.16% 25.92% 32.87% -
Total Cost 722,680 647,743 707,426 614,759 580,445 453,385 484,800 6.87%
-
Net Worth 353,867 358,329 355,763 349,295 331,130 322,420 314,793 1.96%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 41,523 26,701 29,669 23,735 20,792 23,887 - -
Div Payout % 110.81% 83.89% 63.04% 54.95% 72.15% 70.88% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 353,867 358,329 355,763 349,295 331,130 322,420 314,793 1.96%
NOSH 296,595 296,679 296,692 296,692 297,030 298,593 299,204 -0.14%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.97% 6.93% 8.25% 9.52% 7.74% 10.46% 9.95% -
ROE 10.59% 8.88% 13.23% 12.37% 8.70% 10.45% 8.43% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 267.67 234.59 259.88 229.00 211.81 169.57 179.94 6.83%
EPS 12.63 10.70 15.87 14.56 9.67 11.30 8.90 6.00%
DPS 14.00 9.00 10.00 8.00 7.00 8.00 0.00 -
NAPS 1.1931 1.2078 1.1991 1.1773 1.1148 1.0798 1.0521 2.11%
Adjusted Per Share Value based on latest NOSH - 303,241
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 164.86 144.53 160.12 141.09 130.65 105.14 111.80 6.68%
EPS 7.78 6.61 9.77 8.97 5.98 7.00 5.51 5.91%
DPS 8.62 5.54 6.16 4.93 4.32 4.96 0.00 -
NAPS 0.7348 0.7441 0.7388 0.7254 0.6876 0.6695 0.6537 1.96%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.99 0.89 1.09 0.91 0.62 0.98 0.88 -
P/RPS 0.37 0.38 0.42 0.40 0.29 0.58 0.49 -4.56%
P/EPS 7.84 8.30 6.87 6.25 6.39 8.68 9.92 -3.84%
EY 12.76 12.05 14.55 16.00 15.65 11.52 10.08 4.00%
DY 14.14 10.11 9.17 8.79 11.29 8.16 0.00 -
P/NAPS 0.83 0.74 0.91 0.77 0.56 0.91 0.84 -0.19%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 28/02/11 25/02/10 25/02/09 28/02/08 27/02/07 -
Price 0.965 0.94 1.08 0.99 0.60 0.90 1.03 -
P/RPS 0.36 0.40 0.42 0.43 0.28 0.53 0.57 -7.36%
P/EPS 7.64 8.76 6.81 6.80 6.18 7.97 11.61 -6.73%
EY 13.09 11.41 14.69 14.71 16.17 12.54 8.61 7.22%
DY 14.51 9.57 9.26 8.08 11.67 8.89 0.00 -
P/NAPS 0.81 0.78 0.90 0.84 0.54 0.83 0.98 -3.12%

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