[PRTASCO] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -8.56%
YoY- 17.73%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,289,363 1,061,573 969,706 793,895 695,985 771,051 679,438 11.26%
PBT 130,131 16,670 104,735 106,557 72,204 94,124 89,405 6.45%
Tax -37,152 -35,464 -31,706 -35,342 -23,962 -30,499 -24,726 7.01%
NP 92,979 -18,794 73,029 71,215 48,242 63,625 64,679 6.23%
-
NP to SH 66,238 -46,444 48,173 37,472 31,828 47,067 43,196 7.38%
-
Tax Rate 28.55% 212.74% 30.27% 33.17% 33.19% 32.40% 27.66% -
Total Cost 1,196,384 1,080,367 896,677 722,680 647,743 707,426 614,759 11.73%
-
Net Worth 374,109 331,289 403,357 353,867 358,329 355,763 349,295 1.14%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 26,803 36,636 24,641 41,523 26,701 29,669 23,735 2.04%
Div Payout % 40.47% 0.00% 51.15% 110.81% 83.89% 63.04% 54.95% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 374,109 331,289 403,357 353,867 358,329 355,763 349,295 1.14%
NOSH 335,042 333,054 308,024 296,595 296,679 296,692 296,692 2.04%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.21% -1.77% 7.53% 8.97% 6.93% 8.25% 9.52% -
ROE 17.71% -14.02% 11.94% 10.59% 8.88% 13.23% 12.37% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 384.84 318.74 314.82 267.67 234.59 259.88 229.00 9.03%
EPS 19.77 -13.95 15.64 12.63 10.70 15.87 14.56 5.22%
DPS 8.00 11.00 8.00 14.00 9.00 10.00 8.00 0.00%
NAPS 1.1166 0.9947 1.3095 1.1931 1.2078 1.1991 1.1773 -0.87%
Adjusted Per Share Value based on latest NOSH - 296,264
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 260.27 214.29 195.75 160.26 140.49 155.64 137.15 11.26%
EPS 13.37 -9.38 9.72 7.56 6.42 9.50 8.72 7.37%
DPS 5.41 7.40 4.97 8.38 5.39 5.99 4.79 2.04%
NAPS 0.7552 0.6687 0.8142 0.7143 0.7233 0.7181 0.7051 1.15%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.61 1.42 1.38 0.99 0.89 1.09 0.91 -
P/RPS 0.42 0.45 0.44 0.37 0.38 0.42 0.40 0.81%
P/EPS 8.14 -10.18 8.82 7.84 8.30 6.87 6.25 4.49%
EY 12.28 -9.82 11.33 12.76 12.05 14.55 16.00 -4.31%
DY 4.97 7.75 5.80 14.14 10.11 9.17 8.79 -9.06%
P/NAPS 1.44 1.43 1.05 0.83 0.74 0.91 0.77 10.99%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 24/02/14 26/02/13 27/02/12 28/02/11 25/02/10 -
Price 1.50 1.73 1.55 0.965 0.94 1.08 0.99 -
P/RPS 0.39 0.54 0.49 0.36 0.40 0.42 0.43 -1.61%
P/EPS 7.59 -12.41 9.91 7.64 8.76 6.81 6.80 1.84%
EY 13.18 -8.06 10.09 13.09 11.41 14.69 14.71 -1.81%
DY 5.33 6.36 5.16 14.51 9.57 9.26 8.08 -6.69%
P/NAPS 1.34 1.74 1.18 0.81 0.78 0.90 0.84 8.09%

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