[PRTASCO] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 26.44%
YoY- 35.65%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 703,868 1,046,682 1,058,988 697,362 661,460 554,710 549,820 4.19%
PBT 45,980 108,066 118,540 101,790 79,188 66,368 64,794 -5.55%
Tax -12,840 -36,306 -33,718 -27,866 -25,260 -22,650 -24,230 -10.03%
NP 33,140 71,760 84,822 73,924 53,928 43,718 40,564 -3.30%
-
NP to SH 22,394 55,428 61,714 53,610 39,522 25,484 26,856 -2.98%
-
Tax Rate 27.93% 33.60% 28.44% 27.38% 31.90% 34.13% 37.40% -
Total Cost 670,728 974,922 974,166 623,438 607,532 510,992 509,256 4.69%
-
Net Worth 401,939 389,879 347,316 442,216 383,113 361,557 356,153 2.03%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 33,633 26,629 39,711 24,396 - - -
Div Payout % - 60.68% 43.15% 74.07% 61.73% - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 401,939 389,879 347,316 442,216 383,113 361,557 356,153 2.03%
NOSH 424,692 336,334 332,869 330,925 304,953 297,016 296,423 6.17%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.71% 6.86% 8.01% 10.60% 8.15% 7.88% 7.38% -
ROE 5.57% 14.22% 17.77% 12.12% 10.32% 7.05% 7.54% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 165.92 311.20 318.14 210.73 216.91 186.76 185.48 -1.83%
EPS 5.28 16.48 18.54 16.20 12.96 8.58 9.06 -8.59%
DPS 0.00 10.00 8.00 12.00 8.00 0.00 0.00 -
NAPS 0.9475 1.1592 1.0434 1.3363 1.2563 1.2173 1.2015 -3.87%
Adjusted Per Share Value based on latest NOSH - 334,123
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 142.08 211.28 213.77 140.77 133.52 111.97 110.99 4.19%
EPS 4.52 11.19 12.46 10.82 7.98 5.14 5.42 -2.97%
DPS 0.00 6.79 5.38 8.02 4.92 0.00 0.00 -
NAPS 0.8114 0.787 0.7011 0.8927 0.7734 0.7298 0.7189 2.03%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.04 1.64 1.82 1.97 1.17 0.93 1.01 -
P/RPS 0.63 0.53 0.57 0.93 0.54 0.50 0.54 2.60%
P/EPS 19.70 9.95 9.82 12.16 9.03 10.84 11.15 9.94%
EY 5.08 10.05 10.19 8.22 11.08 9.23 8.97 -9.03%
DY 0.00 6.10 4.40 6.09 6.84 0.00 0.00 -
P/NAPS 1.10 1.41 1.74 1.47 0.93 0.76 0.84 4.59%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 08/09/16 26/08/15 29/08/14 30/08/13 30/08/12 23/08/11 -
Price 1.04 1.58 1.45 1.64 1.27 0.92 0.97 -
P/RPS 0.63 0.51 0.46 0.78 0.59 0.49 0.52 3.24%
P/EPS 19.70 9.59 7.82 10.12 9.80 10.72 10.71 10.68%
EY 5.08 10.43 12.79 9.88 10.20 9.33 9.34 -9.64%
DY 0.00 6.33 5.52 7.32 6.30 0.00 0.00 -
P/NAPS 1.10 1.36 1.39 1.23 1.01 0.76 0.81 5.22%

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