[PRTASCO] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -8.56%
YoY- 17.73%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 775,616 661,460 538,852 793,895 645,370 554,710 475,644 38.49%
PBT 93,312 79,188 62,152 106,557 95,692 66,368 46,236 59.63%
Tax -28,284 -25,260 -25,300 -35,342 -28,517 -22,650 -13,480 63.82%
NP 65,028 53,928 36,852 71,215 67,174 43,718 32,756 57.89%
-
NP to SH 43,690 39,522 19,624 37,472 40,978 25,484 22,532 55.43%
-
Tax Rate 30.31% 31.90% 40.71% 33.17% 29.80% 34.13% 29.15% -
Total Cost 710,588 607,532 502,000 722,680 578,196 510,992 442,888 37.01%
-
Net Worth 383,504 383,113 372,396 353,867 379,072 361,557 362,379 3.84%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 32,574 24,396 49,059 41,523 39,554 - 47,435 -22.14%
Div Payout % 74.56% 61.73% 250.00% 110.81% 96.53% - 210.53% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 383,504 383,113 372,396 353,867 379,072 361,557 362,379 3.84%
NOSH 305,386 304,953 306,624 296,595 296,660 297,016 296,473 1.99%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.38% 8.15% 6.84% 8.97% 10.41% 7.88% 6.89% -
ROE 11.39% 10.32% 5.27% 10.59% 10.81% 7.05% 6.22% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 253.98 216.91 175.74 267.67 217.55 186.76 160.43 35.79%
EPS 14.31 12.96 6.40 12.63 13.81 8.58 7.60 52.42%
DPS 10.67 8.00 16.00 14.00 13.33 0.00 16.00 -23.65%
NAPS 1.2558 1.2563 1.2145 1.1931 1.2778 1.2173 1.2223 1.81%
Adjusted Per Share Value based on latest NOSH - 296,264
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 161.07 137.36 111.90 164.86 134.02 115.19 98.77 38.50%
EPS 9.07 8.21 4.08 7.78 8.51 5.29 4.68 55.38%
DPS 6.76 5.07 10.19 8.62 8.21 0.00 9.85 -22.17%
NAPS 0.7964 0.7956 0.7733 0.7348 0.7872 0.7508 0.7525 3.84%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.33 1.17 1.09 0.99 0.92 0.93 0.93 -
P/RPS 0.52 0.54 0.62 0.37 0.42 0.50 0.58 -7.01%
P/EPS 9.30 9.03 17.03 7.84 6.66 10.84 12.24 -16.72%
EY 10.76 11.08 5.87 12.76 15.01 9.23 8.17 20.13%
DY 8.02 6.84 14.68 14.14 14.49 0.00 17.20 -39.84%
P/NAPS 1.06 0.93 0.90 0.83 0.72 0.76 0.76 24.80%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 27/05/13 26/02/13 28/11/12 30/08/12 23/05/12 -
Price 1.39 1.27 1.19 0.965 0.96 0.92 0.94 -
P/RPS 0.55 0.59 0.68 0.36 0.44 0.49 0.59 -4.56%
P/EPS 9.72 9.80 18.59 7.64 6.95 10.72 12.37 -14.83%
EY 10.29 10.20 5.38 13.09 14.39 9.33 8.09 17.37%
DY 7.67 6.30 13.45 14.51 13.89 0.00 17.02 -41.19%
P/NAPS 1.11 1.01 0.98 0.81 0.75 0.76 0.77 27.58%

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