[PRTASCO] QoQ TTM 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- 38.13%
YoY- 37.63%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 847,271 809,697 793,895 729,575 698,430 692,956 695,985 14.02%
PBT 112,967 110,536 106,557 95,843 72,991 71,968 72,205 34.80%
Tax -36,648 -38,297 -35,342 -27,573 -23,173 -21,803 -23,964 32.77%
NP 76,319 72,239 71,215 68,270 49,818 50,165 48,241 35.81%
-
NP to SH 44,490 36,745 37,472 43,018 31,142 33,857 31,828 25.04%
-
Tax Rate 32.44% 34.65% 33.17% 28.77% 31.75% 30.30% 33.19% -
Total Cost 770,952 737,458 722,680 661,305 648,612 642,791 647,744 12.32%
-
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 12,264 11,858 23,733 35,609 35,609 38,642 -53.50%
Div Payout % 27.57% 33.38% 31.65% 55.17% 114.34% 105.18% 121.41% -
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 9.01% 8.92% 8.97% 9.36% 7.13% 7.24% 6.93% -
ROE 11.66% 9.87% 12.65% 11.34% 8.64% 9.34% 10.72% -
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 278.93 264.07 267.97 245.73 235.79 233.73 234.45 12.29%
EPS 14.65 11.98 12.65 14.49 10.51 11.42 10.72 23.17%
DPS 4.04 4.00 4.00 8.00 12.00 12.01 13.02 -54.19%
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 175.95 168.14 164.86 151.50 145.04 143.90 144.53 14.02%
EPS 9.24 7.63 7.78 8.93 6.47 7.03 6.61 25.04%
DPS 2.55 2.55 2.46 4.93 7.39 7.39 8.02 -53.44%
NAPS 0.7925 0.7733 0.6152 0.7878 0.7488 0.7525 0.6165 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 0.42 0.41 0.37 0.37 0.39 0.40 0.38 6.90%
P/EPS 7.99 9.10 7.83 6.35 8.85 8.14 8.30 -2.50%
EY 12.52 10.99 12.78 15.75 11.30 12.28 12.05 2.58%
DY 3.45 3.67 4.04 8.70 12.90 12.91 14.63 -61.86%
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 0.46 0.45 0.36 0.39 0.39 0.40 0.40 9.77%
P/EPS 8.67 9.93 7.63 6.63 8.75 8.23 8.77 -0.76%
EY 11.53 10.07 13.11 15.09 11.43 12.15 11.41 0.70%
DY 3.18 3.36 4.15 8.33 13.04 12.78 13.85 -62.53%
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