[PRTASCO] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 272.59%
YoY- -32.84%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 348,681 330,730 277,355 274,910 327,004 273,545 303,755 2.32%
PBT 50,895 39,594 33,184 32,397 41,560 42,786 29,800 9.32%
Tax -13,933 -12,630 -11,325 -12,115 -11,073 -12,836 -10,335 5.10%
NP 36,962 26,964 21,859 20,282 30,487 29,950 19,465 11.27%
-
NP to SH 26,805 19,761 12,742 13,428 19,995 21,224 10,857 16.24%
-
Tax Rate 27.38% 31.90% 34.13% 37.40% 26.64% 30.00% 34.68% -
Total Cost 311,719 303,766 255,496 254,628 296,517 243,595 284,290 1.54%
-
Net Worth 442,216 383,113 361,557 356,153 341,131 341,958 322,943 5.37%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 19,855 12,198 - - 14,833 11,873 11,898 8.90%
Div Payout % 74.07% 61.73% - - 74.18% 55.94% 109.59% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 442,216 383,113 361,557 356,153 341,131 341,958 322,943 5.37%
NOSH 330,925 304,953 297,016 296,423 296,661 296,839 297,452 1.79%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.60% 8.15% 7.88% 7.38% 9.32% 10.95% 6.41% -
ROE 6.06% 5.16% 3.52% 3.77% 5.86% 6.21% 3.36% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 105.37 108.45 93.38 92.74 110.23 92.15 102.12 0.52%
EPS 8.10 6.48 4.29 4.53 6.74 7.15 3.65 14.20%
DPS 6.00 4.00 0.00 0.00 5.00 4.00 4.00 6.98%
NAPS 1.3363 1.2563 1.2173 1.2015 1.1499 1.152 1.0857 3.52%
Adjusted Per Share Value based on latest NOSH - 280,513
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 70.38 66.76 55.99 55.49 66.01 55.22 61.32 2.32%
EPS 5.41 3.99 2.57 2.71 4.04 4.28 2.19 16.25%
DPS 4.01 2.46 0.00 0.00 2.99 2.40 2.40 8.92%
NAPS 0.8927 0.7734 0.7298 0.7189 0.6886 0.6903 0.6519 5.37%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.97 1.17 0.93 1.01 1.00 0.79 0.82 -
P/RPS 1.87 1.08 1.00 1.09 0.91 0.86 0.80 15.19%
P/EPS 24.32 18.06 21.68 22.30 14.84 11.05 22.47 1.32%
EY 4.11 5.54 4.61 4.49 6.74 9.05 4.45 -1.31%
DY 3.05 3.42 0.00 0.00 5.00 5.06 4.88 -7.53%
P/NAPS 1.47 0.93 0.76 0.84 0.87 0.69 0.76 11.61%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 30/08/13 30/08/12 23/08/11 24/08/10 27/08/09 26/08/08 -
Price 1.64 1.27 0.92 0.97 1.04 0.90 0.71 -
P/RPS 1.56 1.17 0.99 1.05 0.94 0.98 0.70 14.28%
P/EPS 20.25 19.60 21.45 21.41 15.43 12.59 19.45 0.67%
EY 4.94 5.10 4.66 4.67 6.48 7.94 5.14 -0.65%
DY 3.66 3.15 0.00 0.00 4.81 4.44 5.63 -6.92%
P/NAPS 1.23 1.01 0.76 0.81 0.90 0.78 0.65 11.21%

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