[PRTASCO] QoQ TTM 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- -1.94%
YoY- 8.53%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 969,706 891,579 847,271 809,697 793,895 729,575 698,430 24.38%
PBT 104,732 104,769 112,967 110,536 106,557 95,843 72,991 27.13%
Tax -31,706 -35,167 -36,648 -38,297 -35,342 -27,573 -23,173 23.17%
NP 73,026 69,602 76,319 72,239 71,215 68,270 49,818 28.95%
-
NP to SH 48,171 39,504 44,490 36,745 37,472 43,018 31,142 33.64%
-
Tax Rate 30.27% 33.57% 32.44% 34.65% 33.17% 28.77% 31.75% -
Total Cost 896,680 821,977 770,952 737,458 722,680 661,305 648,612 24.02%
-
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 24,710 24,710 12,264 12,264 11,858 23,733 35,609 -21.56%
Div Payout % 51.30% 62.55% 27.57% 33.38% 31.65% 55.17% 114.34% -
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 7.53% 7.81% 9.01% 8.92% 8.97% 9.36% 7.13% -
ROE 15.63% 10.11% 11.66% 9.87% 12.65% 11.34% 8.64% -
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 314.70 286.54 278.93 264.07 267.97 245.73 235.79 21.15%
EPS 15.63 12.70 14.65 11.98 12.65 14.49 10.51 30.19%
DPS 8.00 7.94 4.04 4.00 4.00 8.00 12.00 -23.62%
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 195.75 179.97 171.03 163.45 160.26 147.27 140.99 24.37%
EPS 9.72 7.97 8.98 7.42 7.56 8.68 6.29 33.55%
DPS 4.99 4.99 2.48 2.48 2.39 4.79 7.19 -21.56%
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 0.44 0.46 0.42 0.41 0.37 0.37 0.39 8.35%
P/EPS 8.83 10.48 7.99 9.10 7.83 6.35 8.85 -0.15%
EY 11.33 9.55 12.52 10.99 12.78 15.75 11.30 0.17%
DY 5.80 5.97 3.45 3.67 4.04 8.70 12.90 -41.22%
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 0.49 0.49 0.46 0.45 0.36 0.39 0.39 16.38%
P/EPS 9.91 10.95 8.67 9.93 7.63 6.63 8.75 8.62%
EY 10.09 9.13 11.53 10.07 13.11 15.09 11.43 -7.95%
DY 5.16 5.71 3.18 3.36 4.15 8.33 13.04 -46.00%
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