[PRTASCO] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 3.23%
YoY- -28.19%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 610,160 533,456 471,590 542,351 707,222 66,214 55.84%
PBT 68,272 87,771 65,443 84,911 108,037 10,135 46.38%
Tax -18,152 -29,161 -19,506 -37,771 -48,630 -4,087 34.69%
NP 50,120 58,610 45,937 47,140 59,407 6,048 52.57%
-
NP to SH 31,092 30,047 30,860 42,658 59,407 6,048 38.69%
-
Tax Rate 26.59% 33.22% 29.81% 44.48% 45.01% 40.33% -
Total Cost 560,040 474,846 425,653 495,211 647,815 60,166 56.15%
-
Net Worth 321,621 315,500 307,963 301,987 290,798 54,418 42.61%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 23,874 32,875 6,903 6,908 17,275 - -
Div Payout % 76.79% 109.41% 22.37% 16.20% 29.08% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 321,621 315,500 307,963 301,987 290,798 54,418 42.61%
NOSH 296,234 298,430 299,867 300,186 299,792 68,883 33.83%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 8.21% 10.99% 9.74% 8.69% 8.40% 9.13% -
ROE 9.67% 9.52% 10.02% 14.13% 20.43% 11.11% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 205.97 178.75 157.27 180.67 235.90 96.12 16.44%
EPS 10.50 10.07 10.29 14.21 19.82 8.78 3.63%
DPS 8.00 11.00 2.30 2.30 5.76 0.00 -
NAPS 1.0857 1.0572 1.027 1.006 0.97 0.79 6.55%
Adjusted Per Share Value based on latest NOSH - 300,186
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 126.71 110.78 97.93 112.63 146.86 13.75 55.84%
EPS 6.46 6.24 6.41 8.86 12.34 1.26 38.61%
DPS 4.96 6.83 1.43 1.43 3.59 0.00 -
NAPS 0.6679 0.6552 0.6395 0.6271 0.6039 0.113 42.61%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.82 1.05 0.92 0.95 1.41 0.00 -
P/RPS 0.40 0.59 0.58 0.53 0.60 0.00 -
P/EPS 7.81 10.43 8.94 6.69 7.12 0.00 -
EY 12.80 9.59 11.19 14.96 14.05 0.00 -
DY 9.76 10.48 2.50 2.42 4.09 0.00 -
P/NAPS 0.76 0.99 0.90 0.94 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/08 20/08/07 29/08/06 29/08/05 20/08/04 - -
Price 0.71 0.95 0.90 0.72 1.18 0.00 -
P/RPS 0.34 0.53 0.57 0.40 0.50 0.00 -
P/EPS 6.76 9.44 8.75 5.07 5.95 0.00 -
EY 14.78 10.60 11.43 19.74 16.79 0.00 -
DY 11.27 11.58 2.56 3.19 4.88 0.00 -
P/NAPS 0.65 0.90 0.88 0.72 1.22 0.00 -

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
Post a Comment