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

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.5%
YoY- -27.04%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 615,720 625,036 538,409 477,531 529,389 644,567 279,168 14.07%
PBT 85,592 72,699 78,331 72,465 81,622 98,468 43,428 11.96%
Tax -24,864 -20,820 -26,447 -22,204 -32,056 -44,754 -19,346 4.26%
NP 60,728 51,879 51,884 50,261 49,566 53,714 24,082 16.65%
-
NP to SH 41,284 29,589 28,427 30,089 41,242 53,714 24,082 9.39%
-
Tax Rate 29.05% 28.64% 33.76% 30.64% 39.27% 45.45% 44.55% -
Total Cost 554,992 573,157 486,525 427,270 479,823 590,853 255,086 13.81%
-
Net Worth 350,751 330,101 324,172 317,679 309,891 300,267 261,661 5.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 35,573 20,838 35,825 8,985 13,811 17,275 - -
Div Payout % 86.17% 70.43% 126.03% 29.86% 33.49% 32.16% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 350,751 330,101 324,172 317,679 309,891 300,267 261,661 5.00%
NOSH 296,493 296,666 298,391 299,528 300,137 300,267 280,031 0.95%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.86% 8.30% 9.64% 10.53% 9.36% 8.33% 8.63% -
ROE 11.77% 8.96% 8.77% 9.47% 13.31% 17.89% 9.20% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 207.67 210.69 180.44 159.43 176.38 214.66 99.69 12.99%
EPS 13.92 9.97 9.53 10.05 13.74 17.89 8.60 8.34%
DPS 12.00 7.00 12.00 3.00 4.60 5.76 0.00 -
NAPS 1.183 1.1127 1.0864 1.0606 1.0325 1.00 0.9344 4.00%
Adjusted Per Share Value based on latest NOSH - 299,528
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 124.29 126.17 108.68 96.39 106.86 130.11 56.35 14.07%
EPS 8.33 5.97 5.74 6.07 8.33 10.84 4.86 9.38%
DPS 7.18 4.21 7.23 1.81 2.79 3.49 0.00 -
NAPS 0.708 0.6663 0.6544 0.6413 0.6255 0.6061 0.5282 4.99%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
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 0.43 0.32 0.57 0.57 0.48 0.56 2.24 -24.02%
P/EPS 6.46 6.72 10.81 9.06 6.19 6.71 25.93 -20.65%
EY 15.47 14.89 9.25 11.04 16.17 14.91 3.86 26.00%
DY 13.33 10.45 11.65 3.30 5.41 4.80 0.00 -
P/NAPS 0.76 0.60 0.95 0.86 0.82 1.20 2.39 -17.36%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 20/11/08 03/12/07 28/11/06 18/11/05 24/11/04 - -
Price 1.01 0.56 1.00 0.90 0.67 1.14 0.00 -
P/RPS 0.49 0.27 0.55 0.56 0.38 0.53 0.00 -
P/EPS 7.25 5.61 10.50 8.96 4.88 6.37 0.00 -
EY 13.79 17.81 9.53 11.16 20.51 15.69 0.00 -
DY 11.88 12.50 12.00 3.33 6.87 5.05 0.00 -
P/NAPS 0.85 0.50 0.92 0.85 0.65 1.14 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