[PRTASCO] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 101.4%
YoY- 55.09%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,046,682 1,058,988 697,362 661,460 554,710 549,820 654,008 8.14%
PBT 108,066 118,540 101,790 79,188 66,368 64,794 83,120 4.46%
Tax -36,306 -33,718 -27,866 -25,260 -22,650 -24,230 -22,146 8.57%
NP 71,760 84,822 73,924 53,928 43,718 40,564 60,974 2.74%
-
NP to SH 55,428 61,714 53,610 39,522 25,484 26,856 39,990 5.58%
-
Tax Rate 33.60% 28.44% 27.38% 31.90% 34.13% 37.40% 26.64% -
Total Cost 974,922 974,166 623,438 607,532 510,992 509,256 593,034 8.62%
-
Net Worth 389,879 347,316 442,216 383,113 361,557 356,153 341,131 2.24%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 33,633 26,629 39,711 24,396 - - 29,666 2.11%
Div Payout % 60.68% 43.15% 74.07% 61.73% - - 74.18% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 389,879 347,316 442,216 383,113 361,557 356,153 341,131 2.24%
NOSH 336,334 332,869 330,925 304,953 297,016 296,423 296,661 2.11%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.86% 8.01% 10.60% 8.15% 7.88% 7.38% 9.32% -
ROE 14.22% 17.77% 12.12% 10.32% 7.05% 7.54% 11.72% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 311.20 318.14 210.73 216.91 186.76 185.48 220.46 5.90%
EPS 16.48 18.54 16.20 12.96 8.58 9.06 13.48 3.40%
DPS 10.00 8.00 12.00 8.00 0.00 0.00 10.00 0.00%
NAPS 1.1592 1.0434 1.3363 1.2563 1.2173 1.2015 1.1499 0.13%
Adjusted Per Share Value based on latest NOSH - 303,762
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 217.36 219.91 144.82 137.36 115.19 114.18 135.81 8.14%
EPS 11.51 12.82 11.13 8.21 5.29 5.58 8.30 5.59%
DPS 6.98 5.53 8.25 5.07 0.00 0.00 6.16 2.10%
NAPS 0.8096 0.7212 0.9183 0.7956 0.7508 0.7396 0.7084 2.24%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.64 1.82 1.97 1.17 0.93 1.01 1.00 -
P/RPS 0.53 0.57 0.93 0.54 0.50 0.54 0.45 2.76%
P/EPS 9.95 9.82 12.16 9.03 10.84 11.15 7.42 5.00%
EY 10.05 10.19 8.22 11.08 9.23 8.97 13.48 -4.77%
DY 6.10 4.40 6.09 6.84 0.00 0.00 10.00 -7.90%
P/NAPS 1.41 1.74 1.47 0.93 0.76 0.84 0.87 8.37%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 08/09/16 26/08/15 29/08/14 30/08/13 30/08/12 23/08/11 24/08/10 -
Price 1.58 1.45 1.64 1.27 0.92 0.97 1.04 -
P/RPS 0.51 0.46 0.78 0.59 0.49 0.52 0.47 1.36%
P/EPS 9.59 7.82 10.12 9.80 10.72 10.71 7.72 3.67%
EY 10.43 12.79 9.88 10.20 9.33 9.34 12.96 -3.55%
DY 6.33 5.52 7.32 6.30 0.00 0.00 9.62 -6.73%
P/NAPS 1.36 1.39 1.23 1.01 0.76 0.81 0.90 7.11%

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