[PRTASCO] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 26.44%
YoY- 35.65%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 876,224 1,061,573 890,221 697,362 591,000 969,706 775,616 8.47%
PBT 107,392 16,670 -856 101,790 86,824 104,735 93,312 9.83%
Tax -31,840 -35,464 -31,542 -27,866 -24,752 -31,706 -28,284 8.22%
NP 75,552 -18,794 -32,398 73,924 62,072 73,029 65,028 10.52%
-
NP to SH 52,424 -46,444 -56,500 53,610 42,400 48,173 43,690 12.93%
-
Tax Rate 29.65% 212.74% - 27.38% 28.51% 30.27% 30.31% -
Total Cost 800,672 1,080,367 922,619 623,438 528,928 896,677 710,588 8.29%
-
Net Worth 344,778 331,289 355,983 442,216 425,542 403,357 383,504 -6.85%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 53,630 36,636 22,156 39,711 78,761 24,641 32,574 39.47%
Div Payout % 102.30% 0.00% 0.00% 74.07% 185.76% 51.15% 74.56% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 344,778 331,289 355,983 442,216 425,542 403,357 383,504 -6.85%
NOSH 335,191 333,054 332,352 330,925 328,173 308,024 305,386 6.41%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.62% -1.77% -3.64% 10.60% 10.50% 7.53% 8.38% -
ROE 15.21% -14.02% -15.87% 12.12% 9.96% 11.94% 11.39% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 261.41 318.74 267.85 210.73 180.09 314.82 253.98 1.94%
EPS 15.64 -13.95 -17.00 16.20 12.92 15.64 14.31 6.10%
DPS 16.00 11.00 6.67 12.00 24.00 8.00 10.67 31.04%
NAPS 1.0286 0.9947 1.0711 1.3363 1.2967 1.3095 1.2558 -12.46%
Adjusted Per Share Value based on latest NOSH - 334,123
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 176.87 214.29 179.70 140.77 119.30 195.75 156.57 8.47%
EPS 10.58 -9.38 -11.41 10.82 8.56 9.72 8.82 12.90%
DPS 10.83 7.40 4.47 8.02 15.90 4.97 6.58 39.44%
NAPS 0.696 0.6687 0.7186 0.8927 0.859 0.8142 0.7741 -6.85%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.60 1.42 1.67 1.97 1.91 1.38 1.33 -
P/RPS 0.61 0.45 0.62 0.93 1.06 0.44 0.52 11.23%
P/EPS 10.23 -10.18 -9.82 12.16 14.78 8.82 9.30 6.56%
EY 9.78 -9.82 -10.18 8.22 6.76 11.33 10.76 -6.17%
DY 10.00 7.75 3.99 6.09 12.57 5.80 8.02 15.86%
P/NAPS 1.56 1.43 1.56 1.47 1.47 1.05 1.06 29.41%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 25/11/14 29/08/14 27/05/14 24/02/14 28/11/13 -
Price 1.82 1.73 1.69 1.64 1.95 1.55 1.39 -
P/RPS 0.70 0.54 0.63 0.78 1.08 0.49 0.55 17.45%
P/EPS 11.64 -12.41 -9.94 10.12 15.09 9.91 9.72 12.78%
EY 8.59 -8.06 -10.06 9.88 6.63 10.09 10.29 -11.35%
DY 8.79 6.36 3.94 7.32 12.31 5.16 7.67 9.52%
P/NAPS 1.77 1.74 1.58 1.23 1.50 1.18 1.11 36.52%

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