[PRTASCO] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 33.13%
YoY- 8.96%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 969,706 793,895 695,985 771,051 679,438 629,148 506,325 11.42%
PBT 104,735 106,557 72,204 94,124 89,405 72,868 71,462 6.57%
Tax -31,706 -35,342 -23,962 -30,499 -24,726 -24,165 -18,522 9.36%
NP 73,029 71,215 48,242 63,625 64,679 48,703 52,940 5.50%
-
NP to SH 48,173 37,472 31,828 47,067 43,196 28,816 33,701 6.12%
-
Tax Rate 30.27% 33.17% 33.19% 32.40% 27.66% 33.16% 25.92% -
Total Cost 896,677 722,680 647,743 707,426 614,759 580,445 453,385 12.02%
-
Net Worth 403,357 353,867 358,329 355,763 349,295 331,130 322,420 3.79%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 24,641 41,523 26,701 29,669 23,735 20,792 23,887 0.51%
Div Payout % 51.15% 110.81% 83.89% 63.04% 54.95% 72.15% 70.88% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 403,357 353,867 358,329 355,763 349,295 331,130 322,420 3.79%
NOSH 308,024 296,595 296,679 296,692 296,692 297,030 298,593 0.51%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 7.53% 8.97% 6.93% 8.25% 9.52% 7.74% 10.46% -
ROE 11.94% 10.59% 8.88% 13.23% 12.37% 8.70% 10.45% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 314.82 267.67 234.59 259.88 229.00 211.81 169.57 10.85%
EPS 15.64 12.63 10.70 15.87 14.56 9.67 11.30 5.56%
DPS 8.00 14.00 9.00 10.00 8.00 7.00 8.00 0.00%
NAPS 1.3095 1.1931 1.2078 1.1991 1.1773 1.1148 1.0798 3.26%
Adjusted Per Share Value based on latest NOSH - 296,559
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 195.75 160.26 140.49 155.64 137.15 127.00 102.21 11.42%
EPS 9.72 7.56 6.42 9.50 8.72 5.82 6.80 6.12%
DPS 4.97 8.38 5.39 5.99 4.79 4.20 4.82 0.51%
NAPS 0.8142 0.7143 0.7233 0.7181 0.7051 0.6684 0.6508 3.80%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.38 0.99 0.89 1.09 0.91 0.62 0.98 -
P/RPS 0.44 0.37 0.38 0.42 0.40 0.29 0.58 -4.49%
P/EPS 8.82 7.84 8.30 6.87 6.25 6.39 8.68 0.26%
EY 11.33 12.76 12.05 14.55 16.00 15.65 11.52 -0.27%
DY 5.80 14.14 10.11 9.17 8.79 11.29 8.16 -5.52%
P/NAPS 1.05 0.83 0.74 0.91 0.77 0.56 0.91 2.41%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 26/02/13 27/02/12 28/02/11 25/02/10 25/02/09 28/02/08 -
Price 1.55 0.965 0.94 1.08 0.99 0.60 0.90 -
P/RPS 0.49 0.36 0.40 0.42 0.43 0.28 0.53 -1.29%
P/EPS 9.91 7.64 8.76 6.81 6.80 6.18 7.97 3.69%
EY 10.09 13.09 11.41 14.69 14.71 16.17 12.54 -3.55%
DY 5.16 14.51 9.57 9.26 8.08 11.67 8.89 -8.66%
P/NAPS 1.18 0.81 0.78 0.90 0.84 0.54 0.83 6.03%

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