[PRTASCO] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -29.21%
YoY- 56.3%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 876,224 591,000 538,852 475,644 487,760 634,484 496,888 9.91%
PBT 107,392 86,824 62,152 46,236 47,184 80,304 86,592 3.65%
Tax -31,840 -24,752 -25,300 -13,480 -22,124 -22,188 -26,596 3.04%
NP 75,552 62,072 36,852 32,756 25,060 58,116 59,996 3.91%
-
NP to SH 52,424 42,400 19,624 22,532 14,416 39,400 43,640 3.10%
-
Tax Rate 29.65% 28.51% 40.71% 29.15% 46.89% 27.63% 30.71% -
Total Cost 800,672 528,928 502,000 442,888 462,700 576,368 436,892 10.61%
-
Net Worth 344,778 425,542 372,396 362,379 356,498 349,348 342,064 0.13%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 53,630 78,761 49,059 47,435 59,570 59,337 47,434 2.06%
Div Payout % 102.30% 185.76% 250.00% 210.53% 413.22% 150.60% 108.70% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 344,778 425,542 372,396 362,379 356,498 349,348 342,064 0.13%
NOSH 335,191 328,173 306,624 296,473 297,851 296,686 296,467 2.06%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.62% 10.50% 6.84% 6.89% 5.14% 9.16% 12.07% -
ROE 15.21% 9.96% 5.27% 6.22% 4.04% 11.28% 12.76% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 261.41 180.09 175.74 160.43 163.76 213.86 167.60 7.68%
EPS 15.64 12.92 6.40 7.60 4.84 13.28 14.72 1.01%
DPS 16.00 24.00 16.00 16.00 20.00 20.00 16.00 0.00%
NAPS 1.0286 1.2967 1.2145 1.2223 1.1969 1.1775 1.1538 -1.89%
Adjusted Per Share Value based on latest NOSH - 296,473
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 176.87 119.30 108.77 96.01 98.46 128.08 100.30 9.91%
EPS 10.58 8.56 3.96 4.55 2.91 7.95 8.81 3.09%
DPS 10.83 15.90 9.90 9.58 12.02 11.98 9.58 2.06%
NAPS 0.696 0.859 0.7517 0.7315 0.7196 0.7052 0.6905 0.13%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.60 1.91 1.09 0.93 1.08 1.04 0.58 -
P/RPS 0.61 1.06 0.62 0.58 0.66 0.49 0.35 9.69%
P/EPS 10.23 14.78 17.03 12.24 22.31 7.83 3.94 17.22%
EY 9.78 6.76 5.87 8.17 4.48 12.77 25.38 -14.68%
DY 10.00 12.57 14.68 17.20 18.52 19.23 27.59 -15.55%
P/NAPS 1.56 1.47 0.90 0.76 0.90 0.88 0.50 20.87%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 27/05/14 27/05/13 23/05/12 25/05/11 31/05/10 25/05/09 -
Price 1.82 1.95 1.19 0.94 1.16 1.03 0.82 -
P/RPS 0.70 1.08 0.68 0.59 0.71 0.48 0.49 6.12%
P/EPS 11.64 15.09 18.59 12.37 23.97 7.76 5.57 13.06%
EY 8.59 6.63 5.38 8.09 4.17 12.89 17.95 -11.55%
DY 8.79 12.31 13.45 17.02 17.24 19.42 19.51 -12.43%
P/NAPS 1.77 1.50 0.98 0.77 0.97 0.87 0.71 16.43%

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