[PRTASCO] QoQ Cumulative 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- 21.92%
YoY- 17.73%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 581,712 330,730 134,713 793,895 484,028 277,355 118,911 187.89%
PBT 69,984 39,594 15,538 106,557 71,769 33,184 11,559 231.82%
Tax -21,213 -12,630 -6,325 -35,342 -21,388 -11,325 -3,370 240.53%
NP 48,771 26,964 9,213 71,215 50,381 21,859 8,189 228.20%
-
NP to SH 32,768 19,761 4,906 37,472 30,734 12,742 5,633 223.10%
-
Tax Rate 30.31% 31.90% 40.71% 33.17% 29.80% 34.13% 29.15% -
Total Cost 532,941 303,766 125,500 722,680 433,647 255,496 110,722 184.80%
-
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 24,430 12,198 12,264 41,523 29,666 - 11,858 61.83%
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 8.54% 5.16% 1.32% 10.59% 8.11% 3.52% 1.55% -
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 190.48 108.45 43.93 267.67 163.16 93.38 40.11 182.26%
EPS 10.73 6.48 1.60 12.63 10.36 4.29 1.90 216.79%
DPS 8.00 4.00 4.00 14.00 10.00 0.00 4.00 58.67%
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 117.42 66.76 27.19 160.26 97.71 55.99 24.00 187.91%
EPS 6.61 3.99 0.99 7.56 6.20 2.57 1.14 222.40%
DPS 4.93 2.46 2.48 8.38 5.99 0.00 2.39 61.97%
NAPS 0.7741 0.7734 0.7517 0.7143 0.7652 0.7298 0.7315 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 0.70 1.08 2.48 0.37 0.56 1.00 2.32 -54.98%
P/EPS 12.40 18.06 68.13 7.84 8.88 21.68 48.95 -59.93%
EY 8.07 5.54 1.47 12.76 11.26 4.61 2.04 149.91%
DY 6.02 3.42 3.67 14.14 10.87 0.00 4.30 25.12%
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 0.73 1.17 2.71 0.36 0.59 0.99 2.34 -53.96%
P/EPS 12.95 19.60 74.38 7.64 9.27 21.45 49.47 -59.04%
EY 7.72 5.10 1.34 13.09 10.79 4.66 2.02 144.24%
DY 5.76 3.15 3.36 14.51 10.42 0.00 4.26 22.25%
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