[PRTASCO] YoY 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- 49.83%
YoY- -7.06%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 179,889 163,107 148,231 143,278 137,337 150,299 212,954 -2.77%
PBT 22,183 22,444 18,017 27,457 20,435 23,724 33,293 -6.53%
Tax -6,518 -8,320 -5,652 -8,366 -5,668 -11,383 -15,259 -13.20%
NP 15,665 14,124 12,365 19,091 14,767 12,341 18,034 -2.31%
-
NP to SH 9,132 7,031 8,534 10,154 10,925 12,341 18,034 -10.71%
-
Tax Rate 29.38% 37.07% 31.37% 30.47% 27.74% 47.98% 45.83% -
Total Cost 164,224 148,983 135,866 124,187 122,570 137,958 194,920 -2.81%
-
Net Worth 350,751 330,101 324,172 317,679 309,891 300,267 261,661 5.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 11,859 8,900 11,935 8,985 6,903 - - -
Div Payout % 129.87% 126.58% 139.86% 88.50% 63.19% - - -
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 350,751 330,101 324,172 317,679 309,891 300,267 261,661 5.00%
NOSH 296,493 296,666 298,391 299,528 300,137 300,267 280,031 0.95%
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 8.71% 8.66% 8.34% 13.32% 10.75% 8.21% 8.47% -
ROE 2.60% 2.13% 2.63% 3.20% 3.53% 4.11% 6.89% -
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 60.67 54.98 49.68 47.83 45.76 50.06 76.05 -3.69%
EPS 3.08 2.37 2.86 3.39 3.64 4.11 6.44 -11.55%
DPS 4.00 3.00 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 37.36 33.87 30.78 29.75 28.52 31.21 44.22 -2.76%
EPS 1.90 1.46 1.77 2.11 2.27 2.56 3.74 -10.66%
DPS 2.46 1.85 2.48 1.87 1.43 0.00 0.00 -
NAPS 0.7284 0.6855 0.6732 0.6597 0.6435 0.6235 0.5434 4.99%
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 1.48 1.22 2.07 1.90 1.86 2.40 2.93 -10.74%
P/EPS 29.22 28.27 36.01 26.84 23.35 29.20 34.63 -2.78%
EY 3.42 3.54 2.78 3.73 4.28 3.43 2.89 2.84%
DY 4.44 4.48 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 1.66 1.02 2.01 1.88 1.46 2.28 3.26 -10.62%
P/EPS 32.79 23.63 34.97 26.55 18.41 27.74 38.51 -2.64%
EY 3.05 4.23 2.86 3.77 5.43 3.61 2.60 2.69%
DY 3.96 5.36 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