[PRTASCO] YoY Annualized Quarter 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- -47.63%
YoY- -12.91%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 508,388 876,224 591,000 538,852 475,644 487,760 634,484 -3.62%
PBT 92,576 107,392 86,824 62,152 46,236 47,184 80,304 2.39%
Tax -28,512 -31,840 -24,752 -25,300 -13,480 -22,124 -22,188 4.26%
NP 64,064 75,552 62,072 36,852 32,756 25,060 58,116 1.63%
-
NP to SH 53,400 52,424 42,400 19,624 22,532 14,416 39,400 5.19%
-
Tax Rate 30.80% 29.65% 28.51% 40.71% 29.15% 46.89% 27.63% -
Total Cost 444,324 800,672 528,928 502,000 442,888 462,700 576,368 -4.24%
-
Net Worth 389,699 344,778 425,542 372,396 362,379 356,498 349,348 1.83%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 53,630 78,761 49,059 47,435 59,570 59,337 -
Div Payout % - 102.30% 185.76% 250.00% 210.53% 413.22% 150.60% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 389,699 344,778 425,542 372,396 362,379 356,498 349,348 1.83%
NOSH 335,427 335,191 328,173 306,624 296,473 297,851 296,686 2.06%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.60% 8.62% 10.50% 6.84% 6.89% 5.14% 9.16% -
ROE 13.70% 15.21% 9.96% 5.27% 6.22% 4.04% 11.28% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 151.56 261.41 180.09 175.74 160.43 163.76 213.86 -5.57%
EPS 15.92 15.64 12.92 6.40 7.60 4.84 13.28 3.06%
DPS 0.00 16.00 24.00 16.00 16.00 20.00 20.00 -
NAPS 1.1618 1.0286 1.2967 1.2145 1.2223 1.1969 1.1775 -0.22%
Adjusted Per Share Value based on latest NOSH - 306,624
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 105.57 181.96 122.73 111.90 98.77 101.29 131.76 -3.62%
EPS 11.09 10.89 8.80 4.08 4.68 2.99 8.18 5.19%
DPS 0.00 11.14 16.36 10.19 9.85 12.37 12.32 -
NAPS 0.8093 0.716 0.8837 0.7733 0.7525 0.7403 0.7255 1.83%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.54 1.60 1.91 1.09 0.93 1.08 1.04 -
P/RPS 1.02 0.61 1.06 0.62 0.58 0.66 0.49 12.98%
P/EPS 9.67 10.23 14.78 17.03 12.24 22.31 7.83 3.57%
EY 10.34 9.78 6.76 5.87 8.17 4.48 12.77 -3.45%
DY 0.00 10.00 12.57 14.68 17.20 18.52 19.23 -
P/NAPS 1.33 1.56 1.47 0.90 0.76 0.90 0.88 7.11%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 27/05/14 27/05/13 23/05/12 25/05/11 31/05/10 -
Price 1.70 1.82 1.95 1.19 0.94 1.16 1.03 -
P/RPS 1.12 0.70 1.08 0.68 0.59 0.71 0.48 15.15%
P/EPS 10.68 11.64 15.09 18.59 12.37 23.97 7.76 5.46%
EY 9.36 8.59 6.63 5.38 8.09 4.17 12.89 -5.18%
DY 0.00 8.79 12.31 13.45 17.02 17.24 19.42 -
P/NAPS 1.46 1.77 1.50 0.98 0.77 0.97 0.87 9.00%

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