[PRTASCO] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 16.38%
YoY- 26.02%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 698,430 718,957 732,895 598,938 610,160 533,456 471,590 6.75%
PBT 72,991 84,962 88,177 85,853 68,272 87,771 65,443 1.83%
Tax -23,173 -31,542 -22,963 -26,666 -18,152 -29,161 -19,506 2.91%
NP 49,818 53,420 65,214 59,187 50,120 58,610 45,937 1.35%
-
NP to SH 31,142 40,500 41,966 39,183 31,092 30,047 30,860 0.15%
-
Tax Rate 31.75% 37.12% 26.04% 31.06% 26.59% 33.22% 29.81% -
Total Cost 648,612 665,537 667,681 539,751 560,040 474,846 425,653 7.26%
-
Net Worth 360,574 337,037 341,069 341,428 321,621 315,500 307,963 2.66%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 35,609 29,718 26,694 32,613 23,874 32,875 6,903 31.41%
Div Payout % 114.34% 73.38% 63.61% 83.23% 76.79% 109.41% 22.37% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 360,574 337,037 341,069 341,428 321,621 315,500 307,963 2.66%
NOSH 296,208 280,513 296,608 296,379 296,234 298,430 299,867 -0.20%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.13% 7.43% 8.90% 9.88% 8.21% 10.99% 9.74% -
ROE 8.64% 12.02% 12.30% 11.48% 9.67% 9.52% 10.02% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 235.79 256.30 247.09 202.08 205.97 178.75 157.27 6.97%
EPS 10.51 14.44 14.15 13.22 10.50 10.07 10.29 0.35%
DPS 12.00 10.59 9.00 11.00 8.00 11.00 2.30 31.66%
NAPS 1.2173 1.2015 1.1499 1.152 1.0857 1.0572 1.027 2.87%
Adjusted Per Share Value based on latest NOSH - 296,379
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 140.99 145.13 147.94 120.90 123.17 107.68 95.20 6.75%
EPS 6.29 8.18 8.47 7.91 6.28 6.07 6.23 0.15%
DPS 7.19 6.00 5.39 6.58 4.82 6.64 1.39 31.47%
NAPS 0.7279 0.6803 0.6885 0.6892 0.6492 0.6369 0.6217 2.66%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.93 1.01 1.00 0.79 0.82 1.05 0.92 -
P/RPS 0.39 0.39 0.40 0.39 0.40 0.59 0.58 -6.39%
P/EPS 8.85 7.00 7.07 5.98 7.81 10.43 8.94 -0.16%
EY 11.30 14.29 14.15 16.73 12.80 9.59 11.19 0.16%
DY 12.90 10.49 9.00 13.92 9.76 10.48 2.50 31.42%
P/NAPS 0.76 0.84 0.87 0.69 0.76 0.99 0.90 -2.77%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 23/08/11 24/08/10 27/08/09 26/08/08 20/08/07 29/08/06 -
Price 0.92 0.97 1.04 0.90 0.71 0.95 0.90 -
P/RPS 0.39 0.38 0.42 0.45 0.34 0.53 0.57 -6.12%
P/EPS 8.75 6.72 7.35 6.81 6.76 9.44 8.75 0.00%
EY 11.43 14.88 13.60 14.69 14.78 10.60 11.43 0.00%
DY 13.04 10.92 8.65 12.22 11.27 11.58 2.56 31.13%
P/NAPS 0.76 0.81 0.90 0.78 0.65 0.90 0.88 -2.41%

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