[PRTASCO] QoQ 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- -54.14%
YoY- 56.3%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 309,867 206,673 158,444 118,911 245,547 175,528 152,970 59.75%
PBT 34,788 38,585 21,625 11,559 24,074 15,733 20,602 41.57%
Tax -13,954 -10,063 -7,955 -3,370 -6,185 -5,663 -6,585 64.60%
NP 20,834 28,522 13,670 8,189 17,889 10,070 14,017 30.08%
-
NP to SH 6,738 17,992 7,109 5,633 12,284 6,116 9,285 -19.16%
-
Tax Rate 40.11% 26.08% 36.79% 29.15% 25.69% 35.99% 31.96% -
Total Cost 289,033 178,151 144,774 110,722 227,658 165,458 138,953 62.58%
-
Net Worth 296,264 379,375 360,574 362,379 296,862 358,320 337,037 -8.20%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 29,689 - 11,858 11,874 11,875 - -
Div Payout % - 165.02% - 210.53% 96.67% 194.17% - -
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 296,264 379,375 360,574 362,379 296,862 358,320 337,037 -8.20%
NOSH 296,264 296,897 296,208 296,473 296,862 296,893 280,513 3.69%
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 6.72% 13.80% 8.63% 6.89% 7.29% 5.74% 9.16% -
ROE 2.27% 4.74% 1.97% 1.55% 4.14% 1.71% 2.75% -
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 104.59 69.61 53.49 40.11 82.71 59.12 54.53 54.06%
EPS 2.27 6.06 2.40 1.90 4.14 2.06 3.31 -22.14%
DPS 0.00 10.00 0.00 4.00 4.00 4.00 0.00 -
NAPS 1.00 1.2778 1.2173 1.2223 1.00 1.2069 1.2015 -11.46%
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 62.55 41.72 31.98 24.00 49.57 35.43 30.88 59.74%
EPS 1.36 3.63 1.44 1.14 2.48 1.23 1.87 -19.04%
DPS 0.00 5.99 0.00 2.39 2.40 2.40 0.00 -
NAPS 0.598 0.7658 0.7279 0.7315 0.5992 0.7233 0.6803 -8.20%
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 0.95 1.32 1.74 2.32 1.08 1.62 1.85 -35.74%
P/EPS 43.53 15.18 38.75 48.95 21.51 46.60 30.51 26.59%
EY 2.30 6.59 2.58 2.04 4.65 2.15 3.28 -20.98%
DY 0.00 10.87 0.00 4.30 4.49 4.17 0.00 -
P/NAPS 0.99 0.72 0.76 0.76 0.89 0.80 0.84 11.52%
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 0.92 1.38 1.72 2.34 1.14 1.62 1.78 -35.46%
P/EPS 42.43 15.84 38.33 49.47 22.72 46.60 29.31 27.82%
EY 2.36 6.31 2.61 2.02 4.40 2.15 3.41 -21.67%
DY 0.00 10.42 0.00 4.26 4.26 4.17 0.00 -
P/NAPS 0.97 0.75 0.76 0.77 0.94 0.80 0.81 12.70%

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