[PRTASCO] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -34.13%
YoY- -60.18%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 158,444 118,911 245,547 175,528 152,970 121,940 280,208 -31.64%
PBT 21,625 11,559 24,074 15,733 20,602 11,796 22,824 -3.53%
Tax -7,955 -3,370 -6,185 -5,663 -6,585 -5,531 -11,410 -21.39%
NP 13,670 8,189 17,889 10,070 14,017 6,265 11,414 12.78%
-
NP to SH 7,109 5,633 12,284 6,116 9,285 3,604 11,712 -28.33%
-
Tax Rate 36.79% 29.15% 25.69% 35.99% 31.96% 46.89% 49.99% -
Total Cost 144,774 110,722 227,658 165,458 138,953 115,675 268,794 -33.82%
-
Net Worth 360,574 362,379 296,862 358,320 337,037 356,498 296,559 13.93%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 11,858 11,874 11,875 - 14,892 - -
Div Payout % - 210.53% 96.67% 194.17% - 413.22% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 360,574 362,379 296,862 358,320 337,037 356,498 296,559 13.93%
NOSH 296,208 296,473 296,862 296,893 280,513 297,851 296,559 -0.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.63% 6.89% 7.29% 5.74% 9.16% 5.14% 4.07% -
ROE 1.97% 1.55% 4.14% 1.71% 2.75% 1.01% 3.95% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 53.49 40.11 82.71 59.12 54.53 40.94 94.49 -31.59%
EPS 2.40 1.90 4.14 2.06 3.31 1.21 3.95 -28.28%
DPS 0.00 4.00 4.00 4.00 0.00 5.00 0.00 -
NAPS 1.2173 1.2223 1.00 1.2069 1.2015 1.1969 1.00 14.02%
Adjusted Per Share Value based on latest NOSH - 296,893
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.90 24.69 50.99 36.45 31.77 25.32 58.19 -31.64%
EPS 1.48 1.17 2.55 1.27 1.93 0.75 2.43 -28.17%
DPS 0.00 2.46 2.47 2.47 0.00 3.09 0.00 -
NAPS 0.7488 0.7525 0.6165 0.7441 0.6999 0.7403 0.6158 13.93%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.93 0.93 0.89 0.96 1.01 1.08 1.09 -
P/RPS 1.74 2.32 1.08 1.62 1.85 2.64 1.15 31.82%
P/EPS 38.75 48.95 21.51 46.60 30.51 89.26 27.60 25.40%
EY 2.58 2.04 4.65 2.15 3.28 1.12 3.62 -20.22%
DY 0.00 4.30 4.49 4.17 0.00 4.63 0.00 -
P/NAPS 0.76 0.76 0.89 0.80 0.84 0.90 1.09 -21.38%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 23/05/12 27/02/12 23/11/11 23/08/11 25/05/11 28/02/11 -
Price 0.92 0.94 0.94 0.96 0.97 1.16 1.08 -
P/RPS 1.72 2.34 1.14 1.62 1.78 2.83 1.14 31.58%
P/EPS 38.33 49.47 22.72 46.60 29.31 95.87 27.35 25.25%
EY 2.61 2.02 4.40 2.15 3.41 1.04 3.66 -20.19%
DY 0.00 4.26 4.26 4.17 0.00 4.31 0.00 -
P/NAPS 0.76 0.77 0.94 0.80 0.81 0.97 1.08 -20.90%

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