[PRTASCO] YoY Quarter Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Quarter Result
Revenue	179,889	163,107	148,231	143,278	137,337	150,299	212,954	-2.77%
YoY %	10.29%	10.04%	3.46%	4.33%	-8.62%	-29.42%	-	-
Horiz. %	84.47%	76.59%	69.61%	67.28%	64.49%	70.58%	100.00%	-
PBT	22,183	22,444	18,017	27,457	20,435	23,724	33,293	-6.53%
YoY %	-1.16%	24.57%	-34.38%	34.36%	-13.86%	-28.74%	-	-
Horiz. %	66.63%	67.41%	54.12%	82.47%	61.38%	71.26%	100.00%	-
Tax	-6,518	-8,320	-5,652	-8,366	-5,668	-11,383	-15,259	-13.20%
YoY %	21.66%	-47.20%	32.44%	-47.60%	50.21%	25.40%	-	-
Horiz. %	42.72%	54.53%	37.04%	54.83%	37.15%	74.60%	100.00%	-
NP	15,665	14,124	12,365	19,091	14,767	12,341	18,034	-2.31%
YoY %	10.91%	14.23%	-35.23%	29.28%	19.66%	-31.57%	-	-
Horiz. %	86.86%	78.32%	68.56%	105.86%	81.88%	68.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,132	7,031	8,534	10,154	10,925	12,341	18,034	-10.71%
YoY %	29.88%	-17.61%	-15.95%	-7.06%	-11.47%	-31.57%	-	-
Horiz. %	50.64%	38.99%	47.32%	56.30%	60.58%	68.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.38%	37.07%	31.37%	30.47%	27.74%	47.98%	45.83%	-
YoY %	-20.74%	18.17%	2.95%	9.84%	-42.18%	4.69%	-	-
Horiz. %	64.11%	80.89%	68.45%	66.48%	60.53%	104.69%	100.00%	-
Total Cost	164,224	148,983	135,866	124,187	122,570	137,958	194,920	-2.81%
YoY %	10.23%	9.65%	9.40%	1.32%	-11.15%	-29.22%	-	-
Horiz. %	84.25%	76.43%	69.70%	63.71%	62.88%	70.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	350,751	330,101	324,172	317,679	309,891	300,267	261,661	5.00%
YoY %	6.26%	1.83%	2.04%	2.51%	3.21%	14.75%	-	-
Horiz. %	134.05%	126.16%	123.89%	121.41%	118.43%	114.75%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	11,859	8,900	11,935	8,985	6,903	-	-	-
YoY %	33.25%	-25.43%	32.83%	30.16%	0.00%	-	-	-
Horiz. %	171.79%	128.93%	172.90%	130.16%	100.00%	-	-	-
Div Payout %	129.87%	126.58%	139.86%	88.50%	63.19%	-	-	-
YoY %	2.60%	-9.50%	58.03%	40.05%	0.00%	-	-	-
Horiz. %	205.52%	200.32%	221.33%	140.05%	100.00%	-	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	350,751	330,101	324,172	317,679	309,891	300,267	261,661	5.00%
YoY %	6.26%	1.83%	2.04%	2.51%	3.21%	14.75%	-	-
Horiz. %	134.05%	126.16%	123.89%	121.41%	118.43%	114.75%	100.00%	-
NOSH	296,493	296,666	298,391	299,528	300,137	300,267	280,031	0.95%
YoY %	-0.06%	-0.58%	-0.38%	-0.20%	-0.04%	7.23%	-	-
Horiz. %	105.88%	105.94%	106.56%	106.96%	107.18%	107.23%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	8.71%	8.66%	8.34%	13.32%	10.75%	8.21%	8.47%	-
YoY %	0.58%	3.84%	-37.39%	23.91%	30.94%	-3.07%	-	-
Horiz. %	102.83%	102.24%	98.47%	157.26%	126.92%	96.93%	100.00%	-
ROE	2.60%	2.13%	2.63%	3.20%	3.53%	4.11%	6.89%	-
YoY %	22.07%	-19.01%	-17.81%	-9.35%	-14.11%	-40.35%	-	-
Horiz. %	37.74%	30.91%	38.17%	46.44%	51.23%	59.65%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	60.67	54.98	49.68	47.83	45.76	50.06	76.05	-3.69%
YoY %	10.35%	10.67%	3.87%	4.52%	-8.59%	-34.17%	-	-
Horiz. %	79.78%	72.29%	65.33%	62.89%	60.17%	65.83%	100.00%	-
EPS	3.08	2.37	2.86	3.39	3.64	4.11	6.44	-11.55%
YoY %	29.96%	-17.13%	-15.63%	-6.87%	-11.44%	-36.18%	-	-
Horiz. %	47.83%	36.80%	44.41%	52.64%	56.52%	63.82%	100.00%	-
DPS	4.00	3.00	4.00	3.00	2.30	0.00	0.00	-
YoY %	33.33%	-25.00%	33.33%	30.43%	0.00%	0.00%	-	-
Horiz. %	173.91%	130.43%	173.91%	130.43%	100.00%	-	-	-
NAPS	1.183	1.1127	1.0864	1.0606	1.0325	1.00	0.9344	4.00%
YoY %	6.32%	2.42%	2.43%	2.72%	3.25%	7.02%	-	-
Horiz. %	126.61%	119.08%	116.27%	113.51%	110.50%	107.02%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 299,528
RPS	36.31	32.92	29.92	28.92	27.72	30.34	42.99	-2.77%
YoY %	10.30%	10.03%	3.46%	4.33%	-8.64%	-29.43%	-	-
Horiz. %	84.46%	76.58%	69.60%	67.27%	64.48%	70.57%	100.00%	-
EPS	1.84	1.42	1.72	2.05	2.21	2.49	3.64	-10.73%
YoY %	29.58%	-17.44%	-16.10%	-7.24%	-11.24%	-31.59%	-	-
Horiz. %	50.55%	39.01%	47.25%	56.32%	60.71%	68.41%	100.00%	-
DPS	2.39	1.80	2.41	1.81	1.39	0.00	0.00	-
YoY %	32.78%	-25.31%	33.15%	30.22%	0.00%	0.00%	-	-
Horiz. %	171.94%	129.50%	173.38%	130.22%	100.00%	-	-	-
NAPS	0.708	0.6663	0.6544	0.6413	0.6255	0.6061	0.5282	4.99%
YoY %	6.26%	1.82%	2.04%	2.53%	3.20%	14.75%	-	-
Horiz. %	134.04%	126.15%	123.89%	121.41%	118.42%	114.75%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	21.31%	-41.06%	8.95%	2.15%	-22.50%	-18.09%	-	-
Horiz. %	50.51%	41.64%	70.65%	64.85%	63.48%	81.91%	100.00%	-
P/EPS	29.22	28.27	36.01	26.84	23.35	29.20	34.63	-2.78%
YoY %	3.36%	-21.49%	34.17%	14.95%	-20.03%	-15.68%	-	-
Horiz. %	84.38%	81.63%	103.98%	77.51%	67.43%	84.32%	100.00%	-
EY	3.42	3.54	2.78	3.73	4.28	3.43	2.89	2.84%
YoY %	-3.39%	27.34%	-25.47%	-12.85%	24.78%	18.69%	-	-
Horiz. %	118.34%	122.49%	96.19%	129.07%	148.10%	118.69%	100.00%	-
DY	4.44	4.48	3.88	3.30	2.71	0.00	0.00	-
YoY %	-0.89%	15.46%	17.58%	21.77%	0.00%	0.00%	-	-
Horiz. %	163.84%	165.31%	143.17%	121.77%	100.00%	-	-	-
P/NAPS	0.76	0.60	0.95	0.86	0.82	1.20	2.39	-17.36%
YoY %	26.67%	-36.84%	10.47%	4.88%	-31.67%	-49.79%	-	-
Horiz. %	31.80%	25.10%	39.75%	35.98%	34.31%	50.21%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
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%
YoY %	62.75%	-49.25%	6.91%	28.77%	-35.96%	-30.06%	-	-
Horiz. %	50.92%	31.29%	61.66%	57.67%	44.79%	69.94%	100.00%	-
P/EPS	32.79	23.63	34.97	26.55	18.41	27.74	38.51	-2.64%
YoY %	38.76%	-32.43%	31.71%	44.22%	-33.63%	-27.97%	-	-
Horiz. %	85.15%	61.36%	90.81%	68.94%	47.81%	72.03%	100.00%	-
EY	3.05	4.23	2.86	3.77	5.43	3.61	2.60	2.69%
YoY %	-27.90%	47.90%	-24.14%	-30.57%	50.42%	38.85%	-	-
Horiz. %	117.31%	162.69%	110.00%	145.00%	208.85%	138.85%	100.00%	-
DY	3.96	5.36	4.00	3.33	3.43	0.00	0.00	-
YoY %	-26.12%	34.00%	20.12%	-2.92%	0.00%	0.00%	-	-
Horiz. %	115.45%	156.27%	116.62%	97.08%	100.00%	-	-	-
P/NAPS	0.85	0.50	0.92	0.85	0.65	1.14	2.65	-17.24%
YoY %	70.00%	-45.65%	8.24%	30.77%	-42.98%	-56.98%	-	-
Horiz. %	32.08%	18.87%	34.72%	32.08%	24.53%	43.02%	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