[PRTASCO] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -2.61%
YoY- -14.49%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 695,985 771,050 679,437 629,148 506,325 538,378 520,273 4.96%
PBT 72,205 94,123 89,404 72,868 71,462 79,817 79,878 -1.66%
Tax -23,964 -30,499 -24,726 -24,165 -18,523 -26,239 -26,478 -1.64%
NP 48,241 63,624 64,678 48,703 52,939 53,578 53,400 -1.67%
-
NP to SH 31,828 47,066 43,196 28,817 33,700 26,543 41,132 -4.18%
-
Tax Rate 33.19% 32.40% 27.66% 33.16% 25.92% 32.87% 33.15% -
Total Cost 647,744 707,426 614,759 580,445 453,386 484,800 466,873 5.60%
-
Net Worth 296,862 296,559 303,241 296,842 322,808 298,798 340,297 -2.24%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 38,642 29,660 35,573 20,838 35,825 8,985 6,903 33.23%
Div Payout % 121.41% 63.02% 82.35% 72.31% 106.31% 33.85% 16.78% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 296,862 296,559 303,241 296,842 322,808 298,798 340,297 -2.24%
NOSH 296,862 296,559 303,241 296,842 298,730 298,798 299,848 -0.16%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.93% 8.25% 9.52% 7.74% 10.46% 9.95% 10.26% -
ROE 10.72% 15.87% 14.24% 9.71% 10.44% 8.88% 12.09% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 234.45 260.00 224.06 211.95 169.49 180.18 173.51 5.14%
EPS 10.72 15.87 14.24 9.71 11.28 8.88 13.72 -4.02%
DPS 13.02 10.00 11.73 7.00 12.00 3.00 2.30 33.48%
NAPS 1.00 1.00 1.00 1.00 1.0806 1.00 1.1349 -2.08%
Adjusted Per Share Value based on latest NOSH - 296,842
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 144.53 160.12 141.09 130.65 105.14 111.80 108.04 4.96%
EPS 6.61 9.77 8.97 5.98 7.00 5.51 8.54 -4.17%
DPS 8.02 6.16 7.39 4.33 7.44 1.87 1.43 33.27%
NAPS 0.6165 0.6158 0.6297 0.6164 0.6703 0.6205 0.7067 -2.24%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.89 1.09 0.91 0.62 0.98 0.88 0.73 -
P/RPS 0.38 0.42 0.41 0.29 0.58 0.49 0.42 -1.65%
P/EPS 8.30 6.87 6.39 6.39 8.69 9.91 5.32 7.69%
EY 12.05 14.56 15.65 15.66 11.51 10.09 18.79 -7.13%
DY 14.63 9.17 12.89 11.29 12.24 3.41 3.15 29.15%
P/NAPS 0.89 1.09 0.91 0.62 0.91 0.88 0.64 5.64%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 28/02/11 25/02/10 25/02/09 28/02/08 27/02/07 03/03/06 -
Price 0.94 1.08 0.99 0.60 0.90 1.03 0.77 -
P/RPS 0.40 0.42 0.44 0.28 0.53 0.57 0.44 -1.57%
P/EPS 8.77 6.81 6.95 6.18 7.98 11.59 5.61 7.72%
EY 11.41 14.70 14.39 16.18 12.53 8.62 17.82 -7.15%
DY 13.85 9.26 11.85 11.67 13.33 2.91 2.99 29.09%
P/NAPS 0.94 1.08 0.99 0.60 0.83 1.03 0.68 5.54%

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