[PRTASCO] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -27.19%
YoY- -12.91%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 387,994 250,981 196,018 134,713 309,867 206,673 158,444 81.38%
PBT 34,751 30,387 24,056 15,538 34,788 38,585 21,625 37.07%
Tax -10,493 -8,582 -6,306 -6,325 -13,954 -10,063 -7,955 20.21%
NP 24,258 21,805 17,750 9,213 20,834 28,522 13,670 46.42%
-
NP to SH 15,405 13,006 14,854 4,906 6,738 17,992 7,109 67.22%
-
Tax Rate 30.19% 28.24% 26.21% 40.71% 40.11% 26.08% 36.79% -
Total Cost 363,736 229,176 178,268 125,500 289,033 178,151 144,774 84.50%
-
Net Worth 308,135 390,740 381,617 372,396 296,264 379,375 360,574 -9.92%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 12,445 - 12,264 - 29,689 - -
Div Payout % - 95.69% - 250.00% - 165.02% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 308,135 390,740 381,617 372,396 296,264 379,375 360,574 -9.92%
NOSH 308,135 311,148 303,762 306,624 296,264 296,897 296,208 2.65%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.25% 8.69% 9.06% 6.84% 6.72% 13.80% 8.63% -
ROE 5.00% 3.33% 3.89% 1.32% 2.27% 4.74% 1.97% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 125.92 80.66 64.53 43.93 104.59 69.61 53.49 76.68%
EPS 4.93 4.18 4.89 1.60 2.27 6.06 2.40 61.38%
DPS 0.00 4.00 0.00 4.00 0.00 10.00 0.00 -
NAPS 1.00 1.2558 1.2563 1.2145 1.00 1.2778 1.2173 -12.25%
Adjusted Per Share Value based on latest NOSH - 306,624
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 78.32 50.66 39.57 27.19 62.55 41.72 31.98 81.39%
EPS 3.11 2.63 3.00 0.99 1.36 3.63 1.44 66.84%
DPS 0.00 2.51 0.00 2.48 0.00 5.99 0.00 -
NAPS 0.622 0.7887 0.7703 0.7517 0.598 0.7658 0.7279 -9.92%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.38 1.33 1.17 1.09 0.99 0.92 0.93 -
P/RPS 1.10 1.65 1.81 2.48 0.95 1.32 1.74 -26.27%
P/EPS 27.60 31.82 23.93 68.13 43.53 15.18 38.75 -20.19%
EY 3.62 3.14 4.18 1.47 2.30 6.59 2.58 25.25%
DY 0.00 3.01 0.00 3.67 0.00 10.87 0.00 -
P/NAPS 1.38 1.06 0.93 0.90 0.99 0.72 0.76 48.67%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 28/11/13 30/08/13 27/05/13 26/02/13 28/11/12 30/08/12 -
Price 1.55 1.39 1.27 1.19 0.965 0.96 0.92 -
P/RPS 1.23 1.72 1.97 2.71 0.92 1.38 1.72 -19.98%
P/EPS 31.00 33.25 25.97 74.38 42.43 15.84 38.33 -13.16%
EY 3.23 3.01 3.85 1.34 2.36 6.31 2.61 15.22%
DY 0.00 2.88 0.00 3.36 0.00 10.42 0.00 -
P/NAPS 1.55 1.11 1.01 0.98 0.97 0.75 0.76 60.61%

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