[PRTASCO] YoY TTM Result on 31-Mar-2008 [#1]

Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 2.28%
YoY- 20.33%
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 734,369 713,836 620,318 553,489 529,302 496,728 557,273 4.70%
PBT 85,843 87,832 78,778 75,193 80,859 75,063 83,744 0.41%
Tax -30,483 -23,624 -25,015 -21,071 -25,592 -21,922 -42,422 -5.35%
NP 55,360 64,208 53,763 54,122 55,267 53,141 41,322 4.99%
-
NP to SH 40,820 42,136 33,668 34,470 28,647 36,991 41,322 -0.20%
-
Tax Rate 35.51% 26.90% 31.75% 28.02% 31.65% 29.20% 50.66% -
Total Cost 679,009 649,628 566,555 499,367 474,035 443,587 515,951 4.68%
-
Net Worth 356,498 349,348 342,064 328,499 319,640 313,692 304,449 2.66%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 29,718 38,549 20,758 35,811 20,938 6,903 17,701 9.01%
Div Payout % 72.80% 91.49% 61.66% 103.89% 73.09% 18.66% 42.84% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 356,498 349,348 342,064 328,499 319,640 313,692 304,449 2.66%
NOSH 297,851 296,686 296,467 298,472 298,813 300,471 300,245 -0.13%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 7.54% 8.99% 8.67% 9.78% 10.44% 10.70% 7.42% -
ROE 11.45% 12.06% 9.84% 10.49% 8.96% 11.79% 13.57% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 246.56 240.60 209.24 185.44 177.13 165.32 185.61 4.84%
EPS 13.70 14.20 11.36 11.55 9.59 12.31 13.76 -0.07%
DPS 10.00 12.99 7.00 12.00 7.00 2.30 5.90 9.18%
NAPS 1.1969 1.1775 1.1538 1.1006 1.0697 1.044 1.014 2.80%
Adjusted Per Share Value based on latest NOSH - 298,472
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 152.50 148.24 128.82 114.94 109.92 103.15 115.72 4.70%
EPS 8.48 8.75 6.99 7.16 5.95 7.68 8.58 -0.19%
DPS 6.17 8.01 4.31 7.44 4.35 1.43 3.68 8.99%
NAPS 0.7403 0.7255 0.7103 0.6822 0.6638 0.6514 0.6322 2.66%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.08 1.04 0.58 0.85 0.96 0.88 1.13 -
P/RPS 0.44 0.43 0.28 0.46 0.54 0.53 0.61 -5.29%
P/EPS 7.88 7.32 5.11 7.36 10.01 7.15 8.21 -0.68%
EY 12.69 13.66 19.58 13.59 9.99 13.99 12.18 0.68%
DY 9.26 12.49 12.07 14.12 7.29 2.61 5.22 10.01%
P/NAPS 0.90 0.88 0.50 0.77 0.90 0.84 1.11 -3.43%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 31/05/10 25/05/09 21/05/08 18/05/07 25/05/06 30/05/05 -
Price 1.16 1.03 0.82 0.89 1.00 0.94 1.00 -
P/RPS 0.47 0.43 0.39 0.48 0.56 0.57 0.54 -2.28%
P/EPS 8.46 7.25 7.22 7.71 10.43 7.64 7.27 2.55%
EY 11.81 13.79 13.85 12.98 9.59 13.10 13.76 -2.51%
DY 8.62 12.61 8.54 13.48 7.00 2.45 5.90 6.51%
P/NAPS 0.97 0.87 0.71 0.81 0.93 0.90 0.99 -0.33%

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