[PRTASCO] QoQ Cumulative 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- -82.3%
YoY- 56.3%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 793,895 484,028 277,355 118,911 695,985 450,438 274,910 102.14%
PBT 106,557 71,769 33,184 11,559 72,204 48,130 32,397 120.36%
Tax -35,342 -21,388 -11,325 -3,370 -23,962 -17,777 -12,115 103.50%
NP 71,215 50,381 21,859 8,189 48,242 30,353 20,282 130.13%
-
NP to SH 37,472 30,734 12,742 5,633 31,828 19,544 13,428 97.59%
-
Tax Rate 33.17% 29.80% 34.13% 29.15% 33.19% 36.94% 37.40% -
Total Cost 722,680 433,647 255,496 110,722 647,743 420,085 254,628 99.82%
-
Net Worth 353,867 379,072 361,557 362,379 358,329 357,931 356,153 -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 29,666 - 11,858 26,701 11,862 - -
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 353,867 379,072 361,557 362,379 358,329 357,931 356,153 -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% 8.11% 3.52% 1.55% 8.88% 5.46% 3.77% -
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 267.67 163.16 93.38 40.11 234.59 151.88 92.74 102.06%
EPS 12.63 10.36 4.29 1.90 10.70 6.59 4.53 97.47%
DPS 14.00 10.00 0.00 4.00 9.00 4.00 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 164.86 100.51 57.60 24.69 144.53 93.54 57.09 102.13%
EPS 7.78 6.38 2.65 1.17 6.61 4.06 2.79 97.50%
DPS 8.62 6.16 0.00 2.46 5.54 2.46 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 0.56 1.00 2.32 0.38 0.63 1.09 -51.17%
P/EPS 7.84 8.88 21.68 48.95 8.30 14.57 22.30 -50.02%
EY 12.76 11.26 4.61 2.04 12.05 6.86 4.49 99.99%
DY 14.14 10.87 0.00 4.30 10.11 4.17 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 0.59 0.99 2.34 0.40 0.63 1.05 -50.85%
P/EPS 7.64 9.27 21.45 49.47 8.76 14.57 21.41 -49.53%
EY 13.09 10.79 4.66 2.02 11.41 6.86 4.67 98.17%
DY 14.51 10.42 0.00 4.26 9.57 4.17 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