[PRTASCO] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 126.2%
YoY- -5.11%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 529,494 348,681 330,730 277,355 274,910 327,004 273,545 11.63%
PBT 59,270 50,895 39,594 33,184 32,397 41,560 42,786 5.57%
Tax -16,859 -13,933 -12,630 -11,325 -12,115 -11,073 -12,836 4.64%
NP 42,411 36,962 26,964 21,859 20,282 30,487 29,950 5.96%
-
NP to SH 30,857 26,805 19,761 12,742 13,428 19,995 21,224 6.43%
-
Tax Rate 28.44% 27.38% 31.90% 34.13% 37.40% 26.64% 30.00% -
Total Cost 487,083 311,719 303,766 255,496 254,628 296,517 243,595 12.23%
-
Net Worth 347,316 442,216 383,113 361,557 356,153 341,131 341,958 0.25%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 13,314 19,855 12,198 - - 14,833 11,873 1.92%
Div Payout % 43.15% 74.07% 61.73% - - 74.18% 55.94% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 347,316 442,216 383,113 361,557 356,153 341,131 341,958 0.25%
NOSH 332,869 330,925 304,953 297,016 296,423 296,661 296,839 1.92%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.01% 10.60% 8.15% 7.88% 7.38% 9.32% 10.95% -
ROE 8.88% 6.06% 5.16% 3.52% 3.77% 5.86% 6.21% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 159.07 105.37 108.45 93.38 92.74 110.23 92.15 9.52%
EPS 9.27 8.10 6.48 4.29 4.53 6.74 7.15 4.42%
DPS 4.00 6.00 4.00 0.00 0.00 5.00 4.00 0.00%
NAPS 1.0434 1.3363 1.2563 1.2173 1.2015 1.1499 1.152 -1.63%
Adjusted Per Share Value based on latest NOSH - 296,208
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 106.88 70.38 66.76 55.99 55.49 66.01 55.22 11.62%
EPS 6.23 5.41 3.99 2.57 2.71 4.04 4.28 6.45%
DPS 2.69 4.01 2.46 0.00 0.00 2.99 2.40 1.91%
NAPS 0.7011 0.8927 0.7734 0.7298 0.7189 0.6886 0.6903 0.25%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.82 1.97 1.17 0.93 1.01 1.00 0.79 -
P/RPS 1.14 1.87 1.08 1.00 1.09 0.91 0.86 4.80%
P/EPS 19.63 24.32 18.06 21.68 22.30 14.84 11.05 10.04%
EY 5.09 4.11 5.54 4.61 4.49 6.74 9.05 -9.14%
DY 2.20 3.05 3.42 0.00 0.00 5.00 5.06 -12.95%
P/NAPS 1.74 1.47 0.93 0.76 0.84 0.87 0.69 16.65%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 29/08/14 30/08/13 30/08/12 23/08/11 24/08/10 27/08/09 -
Price 1.45 1.64 1.27 0.92 0.97 1.04 0.90 -
P/RPS 0.91 1.56 1.17 0.99 1.05 0.94 0.98 -1.22%
P/EPS 15.64 20.25 19.60 21.45 21.41 15.43 12.59 3.67%
EY 6.39 4.94 5.10 4.66 4.67 6.48 7.94 -3.55%
DY 2.76 3.66 3.15 0.00 0.00 4.81 4.44 -7.61%
P/NAPS 1.39 1.23 1.01 0.76 0.81 0.90 0.78 10.10%

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