[PRTASCO] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 62.85%
YoY- -32.38%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 484,028 277,355 118,911 695,985 450,438 274,910 121,940 150.06%
PBT 71,769 33,184 11,559 72,204 48,130 32,397 11,796 232.17%
Tax -21,388 -11,325 -3,370 -23,962 -17,777 -12,115 -5,531 145.75%
NP 50,381 21,859 8,189 48,242 30,353 20,282 6,265 299.86%
-
NP to SH 30,734 12,742 5,633 31,828 19,544 13,428 3,604 315.77%
-
Tax Rate 29.80% 34.13% 29.15% 33.19% 36.94% 37.40% 46.89% -
Total Cost 433,647 255,496 110,722 647,743 420,085 254,628 115,675 140.74%
-
Net Worth 379,072 361,557 362,379 358,329 357,931 356,153 356,498 4.16%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 29,666 - 11,858 26,701 11,862 - 14,892 58.12%
Div Payout % 96.53% - 210.53% 83.89% 60.70% - 413.22% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 379,072 361,557 362,379 358,329 357,931 356,153 356,498 4.16%
NOSH 296,660 297,016 296,473 296,679 296,570 296,423 297,851 -0.26%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.41% 7.88% 6.89% 6.93% 6.74% 7.38% 5.14% -
ROE 8.11% 3.52% 1.55% 8.88% 5.46% 3.77% 1.01% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 163.16 93.38 40.11 234.59 151.88 92.74 40.94 150.73%
EPS 10.36 4.29 1.90 10.70 6.59 4.53 1.21 316.88%
DPS 10.00 0.00 4.00 9.00 4.00 0.00 5.00 58.53%
NAPS 1.2778 1.2173 1.2223 1.2078 1.2069 1.2015 1.1969 4.44%
Adjusted Per Share Value based on latest NOSH - 296,862
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 97.71 55.99 24.00 140.49 90.93 55.49 24.61 150.10%
EPS 6.20 2.57 1.14 6.42 3.95 2.71 0.73 314.65%
DPS 5.99 0.00 2.39 5.39 2.39 0.00 3.01 58.01%
NAPS 0.7652 0.7298 0.7315 0.7233 0.7225 0.7189 0.7196 4.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.92 0.93 0.93 0.89 0.96 1.01 1.08 -
P/RPS 0.56 1.00 2.32 0.38 0.63 1.09 2.64 -64.33%
P/EPS 8.88 21.68 48.95 8.30 14.57 22.30 89.26 -78.43%
EY 11.26 4.61 2.04 12.05 6.86 4.49 1.12 363.86%
DY 10.87 0.00 4.30 10.11 4.17 0.00 4.63 76.36%
P/NAPS 0.72 0.76 0.76 0.74 0.80 0.84 0.90 -13.78%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 30/08/12 23/05/12 27/02/12 23/11/11 23/08/11 25/05/11 -
Price 0.96 0.92 0.94 0.94 0.96 0.97 1.16 -
P/RPS 0.59 0.99 2.34 0.40 0.63 1.05 2.83 -64.73%
P/EPS 9.27 21.45 49.47 8.76 14.57 21.41 95.87 -78.84%
EY 10.79 4.66 2.02 11.41 6.86 4.67 1.04 373.66%
DY 10.42 0.00 4.26 9.57 4.17 0.00 4.31 79.84%
P/NAPS 0.75 0.76 0.77 0.78 0.80 0.81 0.97 -15.71%

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