[PRTASCO] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 153.09%
YoY- 194.18%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 196,018 134,713 309,867 206,673 158,444 118,911 245,547 -13.95%
PBT 24,056 15,538 34,788 38,585 21,625 11,559 24,074 -0.04%
Tax -6,306 -6,325 -13,954 -10,063 -7,955 -3,370 -6,185 1.30%
NP 17,750 9,213 20,834 28,522 13,670 8,189 17,889 -0.51%
-
NP to SH 14,854 4,906 6,738 17,992 7,109 5,633 12,284 13.51%
-
Tax Rate 26.21% 40.71% 40.11% 26.08% 36.79% 29.15% 25.69% -
Total Cost 178,268 125,500 289,033 178,151 144,774 110,722 227,658 -15.05%
-
Net Worth 381,617 372,396 296,264 379,375 360,574 362,379 296,862 18.24%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 12,264 - 29,689 - 11,858 11,874 -
Div Payout % - 250.00% - 165.02% - 210.53% 96.67% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 381,617 372,396 296,264 379,375 360,574 362,379 296,862 18.24%
NOSH 303,762 306,624 296,264 296,897 296,208 296,473 296,862 1.54%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.06% 6.84% 6.72% 13.80% 8.63% 6.89% 7.29% -
ROE 3.89% 1.32% 2.27% 4.74% 1.97% 1.55% 4.14% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 64.53 43.93 104.59 69.61 53.49 40.11 82.71 -15.26%
EPS 4.89 1.60 2.27 6.06 2.40 1.90 4.14 11.75%
DPS 0.00 4.00 0.00 10.00 0.00 4.00 4.00 -
NAPS 1.2563 1.2145 1.00 1.2778 1.2173 1.2223 1.00 16.44%
Adjusted Per Share Value based on latest NOSH - 296,897
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 39.57 27.19 62.55 41.72 31.98 24.00 49.57 -13.95%
EPS 3.00 0.99 1.36 3.63 1.44 1.14 2.48 13.54%
DPS 0.00 2.48 0.00 5.99 0.00 2.39 2.40 -
NAPS 0.7703 0.7517 0.598 0.7658 0.7279 0.7315 0.5992 18.24%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.17 1.09 0.99 0.92 0.93 0.93 0.89 -
P/RPS 1.81 2.48 0.95 1.32 1.74 2.32 1.08 41.13%
P/EPS 23.93 68.13 43.53 15.18 38.75 48.95 21.51 7.37%
EY 4.18 1.47 2.30 6.59 2.58 2.04 4.65 -6.86%
DY 0.00 3.67 0.00 10.87 0.00 4.30 4.49 -
P/NAPS 0.93 0.90 0.99 0.72 0.76 0.76 0.89 2.97%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 27/05/13 26/02/13 28/11/12 30/08/12 23/05/12 27/02/12 -
Price 1.27 1.19 0.965 0.96 0.92 0.94 0.94 -
P/RPS 1.97 2.71 0.92 1.38 1.72 2.34 1.14 44.05%
P/EPS 25.97 74.38 42.43 15.84 38.33 49.47 22.72 9.33%
EY 3.85 1.34 2.36 6.31 2.61 2.02 4.40 -8.52%
DY 0.00 3.36 0.00 10.42 0.00 4.26 4.26 -
P/NAPS 1.01 0.98 0.97 0.75 0.76 0.77 0.94 4.90%

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