[PRTASCO] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	716,845	615,720	625,036	538,409	477,531	529,389	644,567	1.78%
YoY %	16.42%	-1.49%	16.09%	12.75%	-9.80%	-17.87%	-	-
Horiz. %	111.21%	95.52%	96.97%	83.53%	74.09%	82.13%	100.00%	-
PBT	95,734	85,592	72,699	78,331	72,465	81,622	98,468	-0.46%
YoY %	11.85%	17.73%	-7.19%	8.09%	-11.22%	-17.11%	-	-
Horiz. %	97.22%	86.92%	73.83%	79.55%	73.59%	82.89%	100.00%	-
Tax	-24,461	-24,864	-20,820	-26,447	-22,204	-32,056	-44,754	-9.57%
YoY %	1.62%	-19.42%	21.28%	-19.11%	30.73%	28.37%	-	-
Horiz. %	54.66%	55.56%	46.52%	59.09%	49.61%	71.63%	100.00%	-
NP	71,273	60,728	51,879	51,884	50,261	49,566	53,714	4.82%
YoY %	17.36%	17.06%	-0.01%	3.23%	1.40%	-7.72%	-	-
Horiz. %	132.69%	113.06%	96.58%	96.59%	93.57%	92.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,194	41,284	29,589	28,427	30,089	41,242	53,714	-1.79%
YoY %	16.74%	39.52%	4.09%	-5.52%	-27.04%	-23.22%	-	-
Horiz. %	89.72%	76.86%	55.09%	52.92%	56.02%	76.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.55%	29.05%	28.64%	33.76%	30.64%	39.27%	45.45%	-
YoY %	-12.05%	1.43%	-15.17%	10.18%	-21.98%	-13.60%	-	-
Horiz. %	56.22%	63.92%	63.01%	74.28%	67.41%	86.40%	100.00%	-
Total Cost	645,572	554,992	573,157	486,525	427,270	479,823	590,853	1.48%
YoY %	16.32%	-3.17%	17.81%	13.87%	-10.95%	-18.79%	-	-
Horiz. %	109.26%	93.93%	97.01%	82.34%	72.31%	81.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	355,919	350,751	330,101	324,172	317,679	309,891	300,267	2.87%
YoY %	1.47%	6.26%	1.83%	2.04%	2.51%	3.21%	-	-
Horiz. %	118.53%	116.81%	109.94%	107.96%	105.80%	103.21%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	29,660	35,573	20,838	35,825	8,985	13,811	17,275	9.42%
YoY %	-16.62%	70.71%	-41.83%	298.72%	-34.94%	-20.05%	-	-
Horiz. %	171.69%	205.92%	120.63%	207.38%	52.01%	79.95%	100.00%	-
Div Payout %	61.54%	86.17%	70.43%	126.03%	29.86%	33.49%	32.16%	-
YoY %	-28.58%	22.35%	-44.12%	322.07%	-10.84%	4.14%	-	-
Horiz. %	191.36%	267.94%	219.00%	391.88%	92.85%	104.14%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	355,919	350,751	330,101	324,172	317,679	309,891	300,267	2.87%
YoY %	1.47%	6.26%	1.83%	2.04%	2.51%	3.21%	-	-
Horiz. %	118.53%	116.81%	109.94%	107.96%	105.80%	103.21%	100.00%	-
NOSH	296,525	296,493	296,666	298,391	299,528	300,137	300,267	-0.20%
YoY %	0.01%	-0.06%	-0.58%	-0.38%	-0.20%	-0.04%	-	-
Horiz. %	98.75%	98.74%	98.80%	99.38%	99.75%	99.96%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	9.94%	9.86%	8.30%	9.64%	10.53%	9.36%	8.33%	-
YoY %	0.81%	18.80%	-13.90%	-8.45%	12.50%	12.36%	-	-
Horiz. %	119.33%	118.37%	99.64%	115.73%	126.41%	112.36%	100.00%	-
ROE	13.54%	11.77%	8.96%	8.77%	9.47%	13.31%	17.89%	-
YoY %	15.04%	31.36%	2.17%	-7.39%	-28.85%	-25.60%	-	-
Horiz. %	75.68%	65.79%	50.08%	49.02%	52.93%	74.40%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	241.75	207.67	210.69	180.44	159.43	176.38	214.66	1.99%
YoY %	16.41%	-1.43%	16.76%	13.18%	-9.61%	-17.83%	-	-
Horiz. %	112.62%	96.74%	98.15%	84.06%	74.27%	82.17%	100.00%	-
EPS	16.25	13.92	9.97	9.53	10.05	13.74	17.89	-1.58%
YoY %	16.74%	39.62%	4.62%	-5.17%	-26.86%	-23.20%	-	-
Horiz. %	90.83%	77.81%	55.73%	53.27%	56.18%	76.80%	100.00%	-
DPS	10.00	12.00	7.00	12.00	3.00	4.60	5.76	9.62%
YoY %	-16.67%	71.43%	-41.67%	300.00%	-34.78%	-20.14%	-	-
Horiz. %	173.61%	208.33%	121.53%	208.33%	52.08%	79.86%	100.00%	-
NAPS	1.2003	1.183	1.1127	1.0864	1.0606	1.0325	1.00	3.08%
YoY %	1.46%	6.32%	2.42%	2.43%	2.72%	3.25%	-	-
Horiz. %	120.03%	118.30%	111.27%	108.64%	106.06%	103.25%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 298,391
RPS	144.70	124.29	126.17	108.68	96.39	106.86	130.11	1.78%
YoY %	16.42%	-1.49%	16.09%	12.75%	-9.80%	-17.87%	-	-
Horiz. %	111.21%	95.53%	96.97%	83.53%	74.08%	82.13%	100.00%	-
EPS	9.73	8.33	5.97	5.74	6.07	8.33	10.84	-1.78%
YoY %	16.81%	39.53%	4.01%	-5.44%	-27.13%	-23.15%	-	-
Horiz. %	89.76%	76.85%	55.07%	52.95%	56.00%	76.85%	100.00%	-
DPS	5.99	7.18	4.21	7.23	1.81	2.79	3.49	9.41%
YoY %	-16.57%	70.55%	-41.77%	299.45%	-35.13%	-20.06%	-	-
Horiz. %	171.63%	205.73%	120.63%	207.16%	51.86%	79.94%	100.00%	-
NAPS	0.7185	0.708	0.6663	0.6544	0.6413	0.6255	0.6061	2.87%
YoY %	1.48%	6.26%	1.82%	2.04%	2.53%	3.20%	-	-
Horiz. %	118.54%	116.81%	109.93%	107.97%	105.81%	103.20%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.04	0.90	0.67	1.03	0.91	0.85	1.20	-
P/RPS	0.43	0.43	0.32	0.57	0.57	0.48	0.56	-4.30%
YoY %	0.00%	34.38%	-43.86%	0.00%	18.75%	-14.29%	-	-
Horiz. %	76.79%	76.79%	57.14%	101.79%	101.79%	85.71%	100.00%	-
P/EPS	6.40	6.46	6.72	10.81	9.06	6.19	6.71	-0.78%
YoY %	-0.93%	-3.87%	-37.84%	19.32%	46.37%	-7.75%	-	-
Horiz. %	95.38%	96.27%	100.15%	161.10%	135.02%	92.25%	100.00%	-
EY	15.63	15.47	14.89	9.25	11.04	16.17	14.91	0.78%
YoY %	1.03%	3.90%	60.97%	-16.21%	-31.73%	8.45%	-	-
Horiz. %	104.83%	103.76%	99.87%	62.04%	74.04%	108.45%	100.00%	-
DY	9.62	13.33	10.45	11.65	3.30	5.41	4.80	12.27%
YoY %	-27.83%	27.56%	-10.30%	253.03%	-39.00%	12.71%	-	-
Horiz. %	200.42%	277.71%	217.71%	242.71%	68.75%	112.71%	100.00%	-
P/NAPS	0.87	0.76	0.60	0.95	0.86	0.82	1.20	-5.21%
YoY %	14.47%	26.67%	-36.84%	10.47%	4.88%	-31.67%	-	-
Horiz. %	72.50%	63.33%	50.00%	79.17%	71.67%	68.33%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	24/11/10	26/11/09	20/11/08	03/12/07	28/11/06	18/11/05	24/11/04	-
Price	1.06	1.01	0.56	1.00	0.90	0.67	1.14	-
P/RPS	0.44	0.49	0.27	0.55	0.56	0.38	0.53	-3.05%
YoY %	-10.20%	81.48%	-50.91%	-1.79%	47.37%	-28.30%	-	-
Horiz. %	83.02%	92.45%	50.94%	103.77%	105.66%	71.70%	100.00%	-
P/EPS	6.52	7.25	5.61	10.50	8.96	4.88	6.37	0.38%
YoY %	-10.07%	29.23%	-46.57%	17.19%	83.61%	-23.39%	-	-
Horiz. %	102.35%	113.81%	88.07%	164.84%	140.66%	76.61%	100.00%	-
EY	15.33	13.79	17.81	9.53	11.16	20.51	15.69	-0.38%
YoY %	11.17%	-22.57%	86.88%	-14.61%	-45.59%	30.72%	-	-
Horiz. %	97.71%	87.89%	113.51%	60.74%	71.13%	130.72%	100.00%	-
DY	9.44	11.88	12.50	12.00	3.33	6.87	5.05	10.98%
YoY %	-20.54%	-4.96%	4.17%	260.36%	-51.53%	36.04%	-	-
Horiz. %	186.93%	235.25%	247.52%	237.62%	65.94%	136.04%	100.00%	-
P/NAPS	0.88	0.85	0.50	0.92	0.85	0.65	1.14	-4.22%
YoY %	3.53%	70.00%	-45.65%	8.24%	30.77%	-42.98%	-	-
Horiz. %	77.19%	74.56%	43.86%	80.70%	74.56%	57.02%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos