[PRTASCO] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -29.21%
YoY- 56.3%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 793,895 645,370 554,710 475,644 695,985 600,584 549,820 27.60%
PBT 106,557 95,692 66,368 46,236 72,204 64,173 64,794 39.11%
Tax -35,342 -28,517 -22,650 -13,480 -23,962 -23,702 -24,230 28.46%
NP 71,215 67,174 43,718 32,756 48,242 40,470 40,564 45.28%
-
NP to SH 37,472 40,978 25,484 22,532 31,828 26,058 26,856 24.73%
-
Tax Rate 33.17% 29.80% 34.13% 29.15% 33.19% 36.93% 37.40% -
Total Cost 722,680 578,196 510,992 442,888 647,743 560,113 509,256 26.14%
-
Net Worth 353,867 379,072 361,557 362,379 358,329 357,930 356,153 -0.42%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 41,523 39,554 - 47,435 26,701 15,817 - -
Div Payout % 110.81% 96.53% - 210.53% 83.89% 60.70% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 353,867 379,072 361,557 362,379 358,329 357,930 356,153 -0.42%
NOSH 296,595 296,660 297,016 296,473 296,679 296,570 296,423 0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.97% 10.41% 7.88% 6.89% 6.93% 6.74% 7.38% -
ROE 10.59% 10.81% 7.05% 6.22% 8.88% 7.28% 7.54% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 267.67 217.55 186.76 160.43 234.59 202.51 185.48 27.56%
EPS 12.63 13.81 8.58 7.60 10.70 8.79 9.06 24.66%
DPS 14.00 13.33 0.00 16.00 9.00 5.33 0.00 -
NAPS 1.1931 1.2778 1.2173 1.2223 1.2078 1.2069 1.2015 -0.46%
Adjusted Per Share Value based on latest NOSH - 296,473
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 164.86 134.02 115.19 98.77 144.53 124.72 114.18 27.60%
EPS 7.78 8.51 5.29 4.68 6.61 5.41 5.58 24.67%
DPS 8.62 8.21 0.00 9.85 5.54 3.28 0.00 -
NAPS 0.7348 0.7872 0.7508 0.7525 0.7441 0.7433 0.7396 -0.43%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.99 0.92 0.93 0.93 0.89 0.96 1.01 -
P/RPS 0.37 0.42 0.50 0.58 0.38 0.47 0.54 -22.18%
P/EPS 7.84 6.66 10.84 12.24 8.30 10.93 11.15 -20.84%
EY 12.76 15.01 9.23 8.17 12.05 9.15 8.97 26.34%
DY 14.14 14.49 0.00 17.20 10.11 5.56 0.00 -
P/NAPS 0.83 0.72 0.76 0.76 0.74 0.80 0.84 -0.79%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 30/08/12 23/05/12 27/02/12 23/11/11 23/08/11 -
Price 0.965 0.96 0.92 0.94 0.94 0.96 0.97 -
P/RPS 0.36 0.44 0.49 0.59 0.40 0.47 0.52 -21.65%
P/EPS 7.64 6.95 10.72 12.37 8.76 10.93 10.71 -20.08%
EY 13.09 14.39 9.33 8.09 11.41 9.15 9.34 25.10%
DY 14.51 13.89 0.00 17.02 9.57 5.56 0.00 -
P/NAPS 0.81 0.75 0.76 0.77 0.78 0.80 0.81 0.00%

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