[PRTASCO] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 7.93%
YoY- -22.56%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 713,836 620,318 553,489 529,302 496,728 557,273 623,498 2.27%
PBT 87,832 78,778 75,193 80,859 75,063 83,744 95,647 -1.40%
Tax -23,624 -25,015 -21,071 -25,592 -21,922 -42,422 -41,764 -9.05%
NP 64,208 53,763 54,122 55,267 53,141 41,322 53,883 2.96%
-
NP to SH 42,136 33,668 34,470 28,647 36,991 41,322 53,883 -4.01%
-
Tax Rate 26.90% 31.75% 28.02% 31.65% 29.20% 50.66% 43.66% -
Total Cost 649,628 566,555 499,367 474,035 443,587 515,951 569,615 2.21%
-
Net Worth 349,348 342,064 328,499 319,640 313,692 304,449 282,299 3.61%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 38,549 20,758 35,811 20,938 6,903 17,701 6,482 34.58%
Div Payout % 91.49% 61.66% 103.89% 73.09% 18.66% 42.84% 12.03% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 349,348 342,064 328,499 319,640 313,692 304,449 282,299 3.61%
NOSH 296,686 296,467 298,472 298,813 300,471 300,245 300,000 -0.18%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.99% 8.67% 9.78% 10.44% 10.70% 7.42% 8.64% -
ROE 12.06% 9.84% 10.49% 8.96% 11.79% 13.57% 19.09% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 240.60 209.24 185.44 177.13 165.32 185.61 207.83 2.46%
EPS 14.20 11.36 11.55 9.59 12.31 13.76 17.96 -3.83%
DPS 12.99 7.00 12.00 7.00 2.30 5.90 2.16 34.83%
NAPS 1.1775 1.1538 1.1006 1.0697 1.044 1.014 0.941 3.80%
Adjusted Per Share Value based on latest NOSH - 298,813
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 148.24 128.82 114.94 109.92 103.15 115.72 129.48 2.27%
EPS 8.75 6.99 7.16 5.95 7.68 8.58 11.19 -4.01%
DPS 8.01 4.31 7.44 4.35 1.43 3.68 1.35 34.53%
NAPS 0.7255 0.7103 0.6822 0.6638 0.6514 0.6322 0.5862 3.61%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.04 0.58 0.85 0.96 0.88 1.13 2.20 -
P/RPS 0.43 0.28 0.46 0.54 0.53 0.61 1.06 -13.95%
P/EPS 7.32 5.11 7.36 10.01 7.15 8.21 12.25 -8.22%
EY 13.66 19.58 13.59 9.99 13.99 12.18 8.16 8.96%
DY 12.49 12.07 14.12 7.29 2.61 5.22 0.98 52.80%
P/NAPS 0.88 0.50 0.77 0.90 0.84 1.11 2.34 -15.03%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 25/05/09 21/05/08 18/05/07 25/05/06 30/05/05 25/05/04 -
Price 1.03 0.82 0.89 1.00 0.94 1.00 1.45 -
P/RPS 0.43 0.39 0.48 0.56 0.57 0.54 0.70 -7.79%
P/EPS 7.25 7.22 7.71 10.43 7.64 7.27 8.07 -1.76%
EY 13.79 13.85 12.98 9.59 13.10 13.76 12.39 1.79%
DY 12.61 8.54 13.48 7.00 2.45 5.90 1.49 42.73%
P/NAPS 0.87 0.71 0.81 0.93 0.90 0.99 1.54 -9.07%

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