[PRTASCO] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -62.55%
YoY- -45.15%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 250,981 196,018 134,713 309,867 206,673 158,444 118,911 64.46%
PBT 30,387 24,056 15,538 34,788 38,585 21,625 11,559 90.36%
Tax -8,582 -6,306 -6,325 -13,954 -10,063 -7,955 -3,370 86.37%
NP 21,805 17,750 9,213 20,834 28,522 13,670 8,189 91.99%
-
NP to SH 13,006 14,854 4,906 6,738 17,992 7,109 5,633 74.60%
-
Tax Rate 28.24% 26.21% 40.71% 40.11% 26.08% 36.79% 29.15% -
Total Cost 229,176 178,268 125,500 289,033 178,151 144,774 110,722 62.34%
-
Net Worth 390,740 381,617 372,396 296,264 379,375 360,574 362,379 5.14%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 12,445 - 12,264 - 29,689 - 11,858 3.27%
Div Payout % 95.69% - 250.00% - 165.02% - 210.53% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 390,740 381,617 372,396 296,264 379,375 360,574 362,379 5.14%
NOSH 311,148 303,762 306,624 296,264 296,897 296,208 296,473 3.27%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.69% 9.06% 6.84% 6.72% 13.80% 8.63% 6.89% -
ROE 3.33% 3.89% 1.32% 2.27% 4.74% 1.97% 1.55% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 80.66 64.53 43.93 104.59 69.61 53.49 40.11 59.25%
EPS 4.18 4.89 1.60 2.27 6.06 2.40 1.90 69.07%
DPS 4.00 0.00 4.00 0.00 10.00 0.00 4.00 0.00%
NAPS 1.2558 1.2563 1.2145 1.00 1.2778 1.2173 1.2223 1.81%
Adjusted Per Share Value based on latest NOSH - 296,264
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 50.66 39.57 27.19 62.55 41.72 31.98 24.00 64.47%
EPS 2.63 3.00 0.99 1.36 3.63 1.44 1.14 74.50%
DPS 2.51 0.00 2.48 0.00 5.99 0.00 2.39 3.31%
NAPS 0.7887 0.7703 0.7517 0.598 0.7658 0.7279 0.7315 5.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.33 1.17 1.09 0.99 0.92 0.93 0.93 -
P/RPS 1.65 1.81 2.48 0.95 1.32 1.74 2.32 -20.30%
P/EPS 31.82 23.93 68.13 43.53 15.18 38.75 48.95 -24.93%
EY 3.14 4.18 1.47 2.30 6.59 2.58 2.04 33.27%
DY 3.01 0.00 3.67 0.00 10.87 0.00 4.30 -21.14%
P/NAPS 1.06 0.93 0.90 0.99 0.72 0.76 0.76 24.80%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 27/05/13 26/02/13 28/11/12 30/08/12 23/05/12 -
Price 1.39 1.27 1.19 0.965 0.96 0.92 0.94 -
P/RPS 1.72 1.97 2.71 0.92 1.38 1.72 2.34 -18.53%
P/EPS 33.25 25.97 74.38 42.43 15.84 38.33 49.47 -23.25%
EY 3.01 3.85 1.34 2.36 6.31 2.61 2.02 30.42%
DY 2.88 0.00 3.36 0.00 10.42 0.00 4.26 -22.95%
P/NAPS 1.11 1.01 0.98 0.97 0.75 0.76 0.77 27.58%

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