[PRTASCO] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -92.34%
YoY- -63.41%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 695,985 450,438 274,910 121,940 771,051 490,843 327,004 65.23%
PBT 72,204 48,130 32,397 11,796 94,124 71,300 41,560 44.37%
Tax -23,962 -17,777 -12,115 -5,531 -30,499 -19,089 -11,073 67.06%
NP 48,242 30,353 20,282 6,265 63,625 52,211 30,487 35.67%
-
NP to SH 31,828 19,544 13,428 3,604 47,067 35,355 19,995 36.21%
-
Tax Rate 33.19% 36.94% 37.40% 46.89% 32.40% 26.77% 26.64% -
Total Cost 647,743 420,085 254,628 115,675 707,426 438,632 296,517 68.11%
-
Net Worth 358,329 357,931 356,153 356,498 355,763 356,011 341,131 3.32%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 26,701 11,862 - 14,892 29,669 14,830 14,833 47.82%
Div Payout % 83.89% 60.70% - 413.22% 63.04% 41.95% 74.18% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 358,329 357,931 356,153 356,498 355,763 356,011 341,131 3.32%
NOSH 296,679 296,570 296,423 297,851 296,692 296,602 296,661 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.93% 6.74% 7.38% 5.14% 8.25% 10.64% 9.32% -
ROE 8.88% 5.46% 3.77% 1.01% 13.23% 9.93% 5.86% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 234.59 151.88 92.74 40.94 259.88 165.49 110.23 65.22%
EPS 10.70 6.59 4.53 1.21 15.87 11.92 6.74 35.97%
DPS 9.00 4.00 0.00 5.00 10.00 5.00 5.00 47.81%
NAPS 1.2078 1.2069 1.2015 1.1969 1.1991 1.2003 1.1499 3.32%
Adjusted Per Share Value based on latest NOSH - 297,851
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 140.49 90.93 55.49 24.61 155.64 99.08 66.01 65.23%
EPS 6.42 3.95 2.71 0.73 9.50 7.14 4.04 36.06%
DPS 5.39 2.39 0.00 3.01 5.99 2.99 2.99 47.96%
NAPS 0.7233 0.7225 0.7189 0.7196 0.7181 0.7186 0.6886 3.32%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.89 0.96 1.01 1.08 1.09 1.04 1.00 -
P/RPS 0.38 0.63 1.09 2.64 0.42 0.63 0.91 -44.04%
P/EPS 8.30 14.57 22.30 89.26 6.87 8.72 14.84 -32.04%
EY 12.05 6.86 4.49 1.12 14.55 11.46 6.74 47.14%
DY 10.11 4.17 0.00 4.63 9.17 4.81 5.00 59.69%
P/NAPS 0.74 0.80 0.84 0.90 0.91 0.87 0.87 -10.20%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 23/08/11 25/05/11 28/02/11 24/11/10 24/08/10 -
Price 0.94 0.96 0.97 1.16 1.08 1.06 1.04 -
P/RPS 0.40 0.63 1.05 2.83 0.42 0.64 0.94 -43.33%
P/EPS 8.76 14.57 21.41 95.87 6.81 8.89 15.43 -31.36%
EY 11.41 6.86 4.67 1.04 14.69 11.25 6.48 45.66%
DY 9.57 4.17 0.00 4.31 9.26 4.72 4.81 57.99%
P/NAPS 0.78 0.80 0.81 0.97 0.90 0.88 0.90 -9.07%

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