[PRTASCO] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -2.45%
YoY- 25.15%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 809,697 692,956 734,369 713,836 620,318 553,489 529,302 7.33%
PBT 110,536 71,968 85,843 87,832 78,778 75,193 80,859 5.34%
Tax -38,297 -21,803 -30,483 -23,624 -25,015 -21,071 -25,592 6.94%
NP 72,239 50,165 55,360 64,208 53,763 54,122 55,267 4.56%
-
NP to SH 36,745 33,857 40,820 42,136 33,668 34,470 28,647 4.23%
-
Tax Rate 34.65% 30.30% 35.51% 26.90% 31.75% 28.02% 31.65% -
Total Cost 737,458 642,791 679,009 649,628 566,555 499,367 474,035 7.63%
-
Net Worth 372,396 362,379 356,498 349,348 342,064 328,499 319,640 2.57%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 12,264 35,609 29,718 38,549 20,758 35,811 20,938 -8.52%
Div Payout % 33.38% 105.18% 72.80% 91.49% 61.66% 103.89% 73.09% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 372,396 362,379 356,498 349,348 342,064 328,499 319,640 2.57%
NOSH 306,624 296,473 297,851 296,686 296,467 298,472 298,813 0.43%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.92% 7.24% 7.54% 8.99% 8.67% 9.78% 10.44% -
ROE 9.87% 9.34% 11.45% 12.06% 9.84% 10.49% 8.96% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 264.07 233.73 246.56 240.60 209.24 185.44 177.13 6.87%
EPS 11.98 11.42 13.70 14.20 11.36 11.55 9.59 3.77%
DPS 4.00 12.01 10.00 12.99 7.00 12.00 7.00 -8.89%
NAPS 1.2145 1.2223 1.1969 1.1775 1.1538 1.1006 1.0697 2.13%
Adjusted Per Share Value based on latest NOSH - 296,686
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 168.14 143.90 152.50 148.24 128.82 114.94 109.92 7.33%
EPS 7.63 7.03 8.48 8.75 6.99 7.16 5.95 4.22%
DPS 2.55 7.39 6.17 8.01 4.31 7.44 4.35 -8.50%
NAPS 0.7733 0.7525 0.7403 0.7255 0.7103 0.6822 0.6638 2.57%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.09 0.93 1.08 1.04 0.58 0.85 0.96 -
P/RPS 0.41 0.40 0.44 0.43 0.28 0.46 0.54 -4.48%
P/EPS 9.10 8.14 7.88 7.32 5.11 7.36 10.01 -1.57%
EY 10.99 12.28 12.69 13.66 19.58 13.59 9.99 1.60%
DY 3.67 12.91 9.26 12.49 12.07 14.12 7.29 -10.79%
P/NAPS 0.90 0.76 0.90 0.88 0.50 0.77 0.90 0.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 23/05/12 25/05/11 31/05/10 25/05/09 21/05/08 18/05/07 -
Price 1.19 0.94 1.16 1.03 0.82 0.89 1.00 -
P/RPS 0.45 0.40 0.47 0.43 0.39 0.48 0.56 -3.57%
P/EPS 9.93 8.23 8.46 7.25 7.22 7.71 10.43 -0.81%
EY 10.07 12.15 11.81 13.79 13.85 12.98 9.59 0.81%
DY 3.36 12.78 8.62 12.61 8.54 13.48 7.00 -11.50%
P/NAPS 0.98 0.77 0.97 0.87 0.71 0.81 0.93 0.87%

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