[PRTASCO] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Cumulative Result
Revenue	134,713	118,911	121,940	158,621	124,222	133,052	85,888	7.78%
YoY %	13.29%	-2.48%	-23.12%	27.69%	-6.64%	54.91%	-	-
Horiz. %	156.85%	138.45%	141.98%	184.68%	144.63%	154.91%	100.00%	-
PBT	15,538	11,559	11,796	20,076	21,648	15,738	12,007	4.38%
YoY %	34.42%	-2.01%	-41.24%	-7.26%	37.55%	31.07%	-	-
Horiz. %	129.41%	96.27%	98.24%	167.20%	180.29%	131.07%	100.00%	-
Tax	-6,325	-3,370	-5,531	-5,547	-6,649	-5,799	-3,251	11.71%
YoY %	-87.69%	39.07%	0.29%	16.57%	-14.66%	-78.38%	-	-
Horiz. %	194.56%	103.66%	170.13%	170.62%	204.52%	178.38%	100.00%	-
NP	9,213	8,189	6,265	14,529	14,999	9,939	8,756	0.85%
YoY %	12.50%	30.71%	-56.88%	-3.13%	50.91%	13.51%	-	-
Horiz. %	105.22%	93.52%	71.55%	165.93%	171.30%	113.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,906	5,633	3,604	9,850	10,910	6,059	5,289	-1.24%
YoY %	-12.91%	56.30%	-63.41%	-9.72%	80.06%	14.56%	-	-
Horiz. %	92.76%	106.50%	68.14%	186.24%	206.28%	114.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.71%	29.15%	46.89%	27.63%	30.71%	36.85%	27.08%	-
YoY %	39.66%	-37.83%	69.71%	-10.03%	-16.66%	36.08%	-	-
Horiz. %	150.33%	107.64%	173.15%	102.03%	113.40%	136.08%	100.00%	-
Total Cost	125,500	110,722	115,675	144,092	109,223	123,113	77,132	8.44%
YoY %	13.35%	-4.28%	-19.72%	31.92%	-11.28%	59.61%	-	-
Horiz. %	162.71%	143.55%	149.97%	186.81%	141.61%	159.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	372,396	362,379	356,498	349,348	342,064	328,499	319,640	2.57%
YoY %	2.76%	1.65%	2.05%	2.13%	4.13%	2.77%	-	-
Horiz. %	116.50%	113.37%	111.53%	109.29%	107.02%	102.77%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	12,264	11,858	14,892	14,834	11,858	11,938	-	-
YoY %	3.42%	-20.37%	0.39%	25.10%	-0.67%	0.00%	-	-
Horiz. %	102.73%	99.33%	124.74%	124.26%	99.33%	100.00%	-	-
Div Payout %	250.00%	210.53%	413.22%	150.60%	108.70%	197.04%	-	-
YoY %	18.75%	-49.05%	174.38%	38.55%	-44.83%	0.00%	-	-
Horiz. %	126.88%	106.85%	209.71%	76.43%	55.17%	100.00%	-	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	372,396	362,379	356,498	349,348	342,064	328,499	319,640	2.57%
YoY %	2.76%	1.65%	2.05%	2.13%	4.13%	2.77%	-	-
Horiz. %	116.50%	113.37%	111.53%	109.29%	107.02%	102.77%	100.00%	-
NOSH	306,624	296,473	297,851	296,686	296,467	298,472	298,813	0.43%
YoY %	3.42%	-0.46%	0.39%	0.07%	-0.67%	-0.11%	-	-
Horiz. %	102.61%	99.22%	99.68%	99.29%	99.21%	99.89%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	6.84%	6.89%	5.14%	9.16%	12.07%	7.47%	10.19%	-
YoY %	-0.73%	34.05%	-43.89%	-24.11%	61.58%	-26.69%	-	-
Horiz. %	67.12%	67.62%	50.44%	89.89%	118.45%	73.31%	100.00%	-
ROE	1.32%	1.55%	1.01%	2.82%	3.19%	1.84%	1.65%	-
YoY %	-14.84%	53.47%	-64.18%	-11.60%	73.37%	11.52%	-	-
Horiz. %	80.00%	93.94%	61.21%	170.91%	193.33%	111.52%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	43.93	40.11	40.94	53.46	41.90	44.58	28.74	7.32%
YoY %	9.52%	-2.03%	-23.42%	27.59%	-6.01%	55.11%	-	-
Horiz. %	152.85%	139.56%	142.45%	186.01%	145.79%	155.11%	100.00%	-
EPS	1.60	1.90	1.21	3.32	3.68	2.03	1.77	-1.66%
YoY %	-15.79%	57.02%	-63.55%	-9.78%	81.28%	14.69%	-	-
Horiz. %	90.40%	107.34%	68.36%	187.57%	207.91%	114.69%	100.00%	-
DPS	4.00	4.00	5.00	5.00	4.00	4.00	0.00	-
YoY %	0.00%	-20.00%	0.00%	25.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	125.00%	125.00%	100.00%	100.00%	-	-
NAPS	1.2145	1.2223	1.1969	1.1775	1.1538	1.1006	1.0697	2.13%
YoY %	-0.64%	2.12%	1.65%	2.05%	4.83%	2.89%	-	-
Horiz. %	113.54%	114.27%	111.89%	110.08%	107.86%	102.89%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 296,686
RPS	27.19	24.00	24.61	32.02	25.08	26.86	17.34	7.77%
YoY %	13.29%	-2.48%	-23.14%	27.67%	-6.63%	54.90%	-	-
Horiz. %	156.81%	138.41%	141.93%	184.66%	144.64%	154.90%	100.00%	-
EPS	0.99	1.14	0.73	1.99	2.20	1.22	1.07	-1.28%
YoY %	-13.16%	56.16%	-63.32%	-9.55%	80.33%	14.02%	-	-
Horiz. %	92.52%	106.54%	68.22%	185.98%	205.61%	114.02%	100.00%	-
DPS	2.48	2.39	3.01	2.99	2.39	2.41	0.00	-
YoY %	3.77%	-20.60%	0.67%	25.10%	-0.83%	0.00%	-	-
Horiz. %	102.90%	99.17%	124.90%	124.07%	99.17%	100.00%	-	-
NAPS	0.7517	0.7315	0.7196	0.7052	0.6905	0.6631	0.6452	2.57%
YoY %	2.76%	1.65%	2.04%	2.13%	4.13%	2.77%	-	-
Horiz. %	116.51%	113.38%	111.53%	109.30%	107.02%	102.77%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	1.09	0.93	1.08	1.04	0.58	0.85	0.96	-
P/RPS	2.48	2.32	2.64	1.95	1.38	1.91	3.34	-4.83%
YoY %	6.90%	-12.12%	35.38%	41.30%	-27.75%	-42.81%	-	-
Horiz. %	74.25%	69.46%	79.04%	58.38%	41.32%	57.19%	100.00%	-
P/EPS	68.13	48.95	89.26	31.33	15.76	41.87	54.24	3.86%
YoY %	39.18%	-45.16%	184.90%	98.79%	-62.36%	-22.81%	-	-
Horiz. %	125.61%	90.25%	164.56%	57.76%	29.06%	77.19%	100.00%	-
EY	1.47	2.04	1.12	3.19	6.34	2.39	1.84	-3.66%
YoY %	-27.94%	82.14%	-64.89%	-49.68%	165.27%	29.89%	-	-
Horiz. %	79.89%	110.87%	60.87%	173.37%	344.57%	129.89%	100.00%	-
DY	3.67	4.30	4.63	4.81	6.90	4.71	0.00	-
YoY %	-14.65%	-7.13%	-3.74%	-30.29%	46.50%	0.00%	-	-
Horiz. %	77.92%	91.30%	98.30%	102.12%	146.50%	100.00%	-	-
P/NAPS	0.90	0.76	0.90	0.88	0.50	0.77	0.90	0.00%
YoY %	18.42%	-15.56%	2.27%	76.00%	-35.06%	-14.44%	-	-
Horiz. %	100.00%	84.44%	100.00%	97.78%	55.56%	85.56%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	27/05/13	23/05/12	25/05/11	31/05/10	25/05/09	21/05/08	18/05/07	-
Price	1.19	0.94	1.16	1.03	0.82	0.89	1.00	-
P/RPS	2.71	2.34	2.83	1.93	1.96	2.00	3.48	-4.07%
YoY %	15.81%	-17.31%	46.63%	-1.53%	-2.00%	-42.53%	-	-
Horiz. %	77.87%	67.24%	81.32%	55.46%	56.32%	57.47%	100.00%	-
P/EPS	74.38	49.47	95.87	31.02	22.28	43.84	56.50	4.68%
YoY %	50.35%	-48.40%	209.06%	39.23%	-49.18%	-22.41%	-	-
Horiz. %	131.65%	87.56%	169.68%	54.90%	39.43%	77.59%	100.00%	-
EY	1.34	2.02	1.04	3.22	4.49	2.28	1.77	-4.52%
YoY %	-33.66%	94.23%	-67.70%	-28.29%	96.93%	28.81%	-	-
Horiz. %	75.71%	114.12%	58.76%	181.92%	253.67%	128.81%	100.00%	-
DY	3.36	4.26	4.31	4.85	4.88	4.49	0.00	-
YoY %	-21.13%	-1.16%	-11.13%	-0.61%	8.69%	0.00%	-	-
Horiz. %	74.83%	94.88%	95.99%	108.02%	108.69%	100.00%	-	-
P/NAPS	0.98	0.77	0.97	0.87	0.71	0.81	0.93	0.87%
YoY %	27.27%	-20.62%	11.49%	22.54%	-12.35%	-12.90%	-	-
Horiz. %	105.38%	82.80%	104.30%	93.55%	76.34%	87.10%	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