[PRTASCO] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 26.2%
YoY- -23.44%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 134,713 309,867 206,673 158,444 118,911 245,547 175,528 -16.16%
PBT 15,538 34,788 38,585 21,625 11,559 24,074 15,733 -0.82%
Tax -6,325 -13,954 -10,063 -7,955 -3,370 -6,185 -5,663 7.64%
NP 9,213 20,834 28,522 13,670 8,189 17,889 10,070 -5.75%
-
NP to SH 4,906 6,738 17,992 7,109 5,633 12,284 6,116 -13.65%
-
Tax Rate 40.71% 40.11% 26.08% 36.79% 29.15% 25.69% 35.99% -
Total Cost 125,500 289,033 178,151 144,774 110,722 227,658 165,458 -16.81%
-
Net Worth 372,396 296,264 379,375 360,574 362,379 296,862 358,320 2.59%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 12,264 - 29,689 - 11,858 11,874 11,875 2.17%
Div Payout % 250.00% - 165.02% - 210.53% 96.67% 194.17% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 372,396 296,264 379,375 360,574 362,379 296,862 358,320 2.59%
NOSH 306,624 296,264 296,897 296,208 296,473 296,862 296,893 2.17%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.84% 6.72% 13.80% 8.63% 6.89% 7.29% 5.74% -
ROE 1.32% 2.27% 4.74% 1.97% 1.55% 4.14% 1.71% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 43.93 104.59 69.61 53.49 40.11 82.71 59.12 -17.94%
EPS 1.60 2.27 6.06 2.40 1.90 4.14 2.06 -15.49%
DPS 4.00 0.00 10.00 0.00 4.00 4.00 4.00 0.00%
NAPS 1.2145 1.00 1.2778 1.2173 1.2223 1.00 1.2069 0.41%
Adjusted Per Share Value based on latest NOSH - 296,208
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 27.19 62.55 41.72 31.98 24.00 49.57 35.43 -16.16%
EPS 0.99 1.36 3.63 1.44 1.14 2.48 1.23 -13.46%
DPS 2.48 0.00 5.99 0.00 2.39 2.40 2.40 2.20%
NAPS 0.7517 0.598 0.7658 0.7279 0.7315 0.5992 0.7233 2.59%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.09 0.99 0.92 0.93 0.93 0.89 0.96 -
P/RPS 2.48 0.95 1.32 1.74 2.32 1.08 1.62 32.79%
P/EPS 68.13 43.53 15.18 38.75 48.95 21.51 46.60 28.78%
EY 1.47 2.30 6.59 2.58 2.04 4.65 2.15 -22.37%
DY 3.67 0.00 10.87 0.00 4.30 4.49 4.17 -8.15%
P/NAPS 0.90 0.99 0.72 0.76 0.76 0.89 0.80 8.16%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 26/02/13 28/11/12 30/08/12 23/05/12 27/02/12 23/11/11 -
Price 1.19 0.965 0.96 0.92 0.94 0.94 0.96 -
P/RPS 2.71 0.92 1.38 1.72 2.34 1.14 1.62 40.87%
P/EPS 74.38 42.43 15.84 38.33 49.47 22.72 46.60 36.53%
EY 1.34 2.36 6.31 2.61 2.02 4.40 2.15 -27.01%
DY 3.36 0.00 10.42 0.00 4.26 4.26 4.17 -13.39%
P/NAPS 0.98 0.97 0.75 0.76 0.77 0.94 0.80 14.47%

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