[PRTASCO] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 13.1%
YoY- -5.11%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 538,852 793,895 645,370 554,710 475,644 695,985 600,584 -6.96%
PBT 62,152 106,557 95,692 66,368 46,236 72,204 64,173 -2.10%
Tax -25,300 -35,342 -28,517 -22,650 -13,480 -23,962 -23,702 4.44%
NP 36,852 71,215 67,174 43,718 32,756 48,242 40,470 -6.04%
-
NP to SH 19,624 37,472 40,978 25,484 22,532 31,828 26,058 -17.21%
-
Tax Rate 40.71% 33.17% 29.80% 34.13% 29.15% 33.19% 36.93% -
Total Cost 502,000 722,680 578,196 510,992 442,888 647,743 560,113 -7.03%
-
Net Worth 372,396 353,867 379,072 361,557 362,379 358,329 357,930 2.67%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 49,059 41,523 39,554 - 47,435 26,701 15,817 112.53%
Div Payout % 250.00% 110.81% 96.53% - 210.53% 83.89% 60.70% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 372,396 353,867 379,072 361,557 362,379 358,329 357,930 2.67%
NOSH 306,624 296,595 296,660 297,016 296,473 296,679 296,570 2.24%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.84% 8.97% 10.41% 7.88% 6.89% 6.93% 6.74% -
ROE 5.27% 10.59% 10.81% 7.05% 6.22% 8.88% 7.28% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 175.74 267.67 217.55 186.76 160.43 234.59 202.51 -9.01%
EPS 6.40 12.63 13.81 8.58 7.60 10.70 8.79 -19.05%
DPS 16.00 14.00 13.33 0.00 16.00 9.00 5.33 107.95%
NAPS 1.2145 1.1931 1.2778 1.2173 1.2223 1.2078 1.2069 0.41%
Adjusted Per Share Value based on latest NOSH - 296,208
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 108.77 160.26 130.27 111.97 96.01 140.49 121.23 -6.96%
EPS 3.96 7.56 8.27 5.14 4.55 6.42 5.26 -17.22%
DPS 9.90 8.38 7.98 0.00 9.58 5.39 3.19 112.61%
NAPS 0.7517 0.7143 0.7652 0.7298 0.7315 0.7233 0.7225 2.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.09 0.99 0.92 0.93 0.93 0.89 0.96 -
P/RPS 0.62 0.37 0.42 0.50 0.58 0.38 0.47 20.26%
P/EPS 17.03 7.84 6.66 10.84 12.24 8.30 10.93 34.36%
EY 5.87 12.76 15.01 9.23 8.17 12.05 9.15 -25.59%
DY 14.68 14.14 14.49 0.00 17.20 10.11 5.56 90.91%
P/NAPS 0.90 0.83 0.72 0.76 0.76 0.74 0.80 8.16%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 26/02/13 28/11/12 30/08/12 23/05/12 27/02/12 23/11/11 -
Price 1.19 0.965 0.96 0.92 0.94 0.94 0.96 -
P/RPS 0.68 0.36 0.44 0.49 0.59 0.40 0.47 27.89%
P/EPS 18.59 7.64 6.95 10.72 12.37 8.76 10.93 42.44%
EY 5.38 13.09 14.39 9.33 8.09 11.41 9.15 -29.79%
DY 13.45 14.51 13.89 0.00 17.02 9.57 5.56 80.10%
P/NAPS 0.98 0.81 0.75 0.76 0.77 0.78 0.80 14.47%

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