[PRTASCO] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 4.89%
YoY- -2.63%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 732,895 598,938 610,160 533,456 471,590 542,351 707,222 0.59%
PBT 88,177 85,853 68,272 87,771 65,443 84,911 108,037 -3.32%
Tax -22,963 -26,666 -18,152 -29,161 -19,506 -37,771 -48,630 -11.75%
NP 65,214 59,187 50,120 58,610 45,937 47,140 59,407 1.56%
-
NP to SH 41,966 39,183 31,092 30,047 30,860 42,658 59,407 -5.62%
-
Tax Rate 26.04% 31.06% 26.59% 33.22% 29.81% 44.48% 45.01% -
Total Cost 667,681 539,751 560,040 474,846 425,653 495,211 647,815 0.50%
-
Net Worth 341,069 341,428 321,621 315,500 307,963 301,987 290,798 2.69%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 26,694 32,613 23,874 32,875 6,903 6,908 17,275 7.51%
Div Payout % 63.61% 83.23% 76.79% 109.41% 22.37% 16.20% 29.08% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 341,069 341,428 321,621 315,500 307,963 301,987 290,798 2.69%
NOSH 296,608 296,379 296,234 298,430 299,867 300,186 299,792 -0.17%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.90% 9.88% 8.21% 10.99% 9.74% 8.69% 8.40% -
ROE 12.30% 11.48% 9.67% 9.52% 10.02% 14.13% 20.43% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 247.09 202.08 205.97 178.75 157.27 180.67 235.90 0.77%
EPS 14.15 13.22 10.50 10.07 10.29 14.21 19.82 -5.45%
DPS 9.00 11.00 8.00 11.00 2.30 2.30 5.76 7.71%
NAPS 1.1499 1.152 1.0857 1.0572 1.027 1.006 0.97 2.87%
Adjusted Per Share Value based on latest NOSH - 298,430
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 147.94 120.90 123.17 107.68 95.20 109.48 142.76 0.59%
EPS 8.47 7.91 6.28 6.07 6.23 8.61 11.99 -5.62%
DPS 5.39 6.58 4.82 6.64 1.39 1.39 3.49 7.50%
NAPS 0.6885 0.6892 0.6492 0.6369 0.6217 0.6096 0.587 2.69%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.00 0.79 0.82 1.05 0.92 0.95 1.41 -
P/RPS 0.40 0.39 0.40 0.59 0.58 0.53 0.60 -6.53%
P/EPS 7.07 5.98 7.81 10.43 8.94 6.69 7.12 -0.11%
EY 14.15 16.73 12.80 9.59 11.19 14.96 14.05 0.11%
DY 9.00 13.92 9.76 10.48 2.50 2.42 4.09 14.04%
P/NAPS 0.87 0.69 0.76 0.99 0.90 0.94 1.45 -8.15%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 27/08/09 26/08/08 20/08/07 29/08/06 29/08/05 20/08/04 -
Price 1.04 0.90 0.71 0.95 0.90 0.72 1.18 -
P/RPS 0.42 0.45 0.34 0.53 0.57 0.40 0.50 -2.86%
P/EPS 7.35 6.81 6.76 9.44 8.75 5.07 5.95 3.58%
EY 13.60 14.69 14.78 10.60 11.43 19.74 16.79 -3.44%
DY 8.65 12.22 11.27 11.58 2.56 3.19 4.88 10.00%
P/NAPS 0.90 0.78 0.65 0.90 0.88 0.72 1.22 -4.94%

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