[PRTASCO] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -11.46%
YoY- 29.88%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 206,673 175,528 163,839 179,889 163,107 148,231 143,278 6.29%
PBT 38,585 15,733 29,740 22,183 22,444 18,017 27,457 5.82%
Tax -10,063 -5,663 -8,016 -6,518 -8,320 -5,652 -8,366 3.12%
NP 28,522 10,070 21,724 15,665 14,124 12,365 19,091 6.91%
-
NP to SH 17,992 6,116 15,360 9,132 7,031 8,534 10,154 9.99%
-
Tax Rate 26.08% 35.99% 26.95% 29.38% 37.07% 31.37% 30.47% -
Total Cost 178,151 165,458 142,115 164,224 148,983 135,866 124,187 6.19%
-
Net Worth 379,375 358,320 355,919 350,751 330,101 324,172 317,679 2.99%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 29,689 11,875 14,826 11,859 8,900 11,935 8,985 22.02%
Div Payout % 165.02% 194.17% 96.53% 129.87% 126.58% 139.86% 88.50% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 379,375 358,320 355,919 350,751 330,101 324,172 317,679 2.99%
NOSH 296,897 296,893 296,525 296,493 296,666 298,391 299,528 -0.14%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.80% 5.74% 13.26% 8.71% 8.66% 8.34% 13.32% -
ROE 4.74% 1.71% 4.32% 2.60% 2.13% 2.63% 3.20% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 69.61 59.12 55.25 60.67 54.98 49.68 47.83 6.44%
EPS 6.06 2.06 5.18 3.08 2.37 2.86 3.39 10.15%
DPS 10.00 4.00 5.00 4.00 3.00 4.00 3.00 22.19%
NAPS 1.2778 1.2069 1.2003 1.183 1.1127 1.0864 1.0606 3.15%
Adjusted Per Share Value based on latest NOSH - 296,493
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 42.92 36.45 34.02 37.36 33.87 30.78 29.75 6.29%
EPS 3.74 1.27 3.19 1.90 1.46 1.77 2.11 10.00%
DPS 6.17 2.47 3.08 2.46 1.85 2.48 1.87 21.99%
NAPS 0.7878 0.7441 0.7391 0.7284 0.6855 0.6732 0.6597 2.99%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.92 0.96 1.04 0.90 0.67 1.03 0.91 -
P/RPS 1.32 1.62 1.88 1.48 1.22 2.07 1.90 -5.88%
P/EPS 15.18 46.60 20.08 29.22 28.27 36.01 26.84 -9.05%
EY 6.59 2.15 4.98 3.42 3.54 2.78 3.73 9.94%
DY 10.87 4.17 4.81 4.44 4.48 3.88 3.30 21.95%
P/NAPS 0.72 0.80 0.87 0.76 0.60 0.95 0.86 -2.91%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 24/11/10 26/11/09 20/11/08 03/12/07 28/11/06 -
Price 0.96 0.96 1.06 1.01 0.56 1.00 0.90 -
P/RPS 1.38 1.62 1.92 1.66 1.02 2.01 1.88 -5.01%
P/EPS 15.84 46.60 20.46 32.79 23.63 34.97 26.55 -8.24%
EY 6.31 2.15 4.89 3.05 4.23 2.86 3.77 8.95%
DY 10.42 4.17 4.72 3.96 5.36 4.00 3.33 20.91%
P/NAPS 0.75 0.80 0.88 0.85 0.50 0.92 0.85 -2.06%

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