[PRTASCO] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 302.79%
YoY- 55.09%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 523,341 529,494 348,681 330,730 277,355 274,910 327,004 8.14%
PBT 54,033 59,270 50,895 39,594 33,184 32,397 41,560 4.46%
Tax -18,153 -16,859 -13,933 -12,630 -11,325 -12,115 -11,073 8.57%
NP 35,880 42,411 36,962 26,964 21,859 20,282 30,487 2.74%
-
NP to SH 27,714 30,857 26,805 19,761 12,742 13,428 19,995 5.58%
-
Tax Rate 33.60% 28.44% 27.38% 31.90% 34.13% 37.40% 26.64% -
Total Cost 487,461 487,083 311,719 303,766 255,496 254,628 296,517 8.62%
-
Net Worth 389,879 347,316 442,216 383,113 361,557 356,153 341,131 2.24%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 16,816 13,314 19,855 12,198 - - 14,833 2.11%
Div Payout % 60.68% 43.15% 74.07% 61.73% - - 74.18% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 389,879 347,316 442,216 383,113 361,557 356,153 341,131 2.24%
NOSH 336,334 332,869 330,925 304,953 297,016 296,423 296,661 2.11%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.86% 8.01% 10.60% 8.15% 7.88% 7.38% 9.32% -
ROE 7.11% 8.88% 6.06% 5.16% 3.52% 3.77% 5.86% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 155.60 159.07 105.37 108.45 93.38 92.74 110.23 5.90%
EPS 8.24 9.27 8.10 6.48 4.29 4.53 6.74 3.40%
DPS 5.00 4.00 6.00 4.00 0.00 0.00 5.00 0.00%
NAPS 1.1592 1.0434 1.3363 1.2563 1.2173 1.2015 1.1499 0.13%
Adjusted Per Share Value based on latest NOSH - 303,762
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 105.64 106.88 70.38 66.76 55.99 55.49 66.01 8.14%
EPS 5.59 6.23 5.41 3.99 2.57 2.71 4.04 5.55%
DPS 3.39 2.69 4.01 2.46 0.00 0.00 2.99 2.11%
NAPS 0.787 0.7011 0.8927 0.7734 0.7298 0.7189 0.6886 2.24%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.64 1.82 1.97 1.17 0.93 1.01 1.00 -
P/RPS 1.05 1.14 1.87 1.08 1.00 1.09 0.91 2.41%
P/EPS 19.90 19.63 24.32 18.06 21.68 22.30 14.84 5.00%
EY 5.02 5.09 4.11 5.54 4.61 4.49 6.74 -4.78%
DY 3.05 2.20 3.05 3.42 0.00 0.00 5.00 -7.90%
P/NAPS 1.41 1.74 1.47 0.93 0.76 0.84 0.87 8.37%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 08/09/16 26/08/15 29/08/14 30/08/13 30/08/12 23/08/11 24/08/10 -
Price 1.58 1.45 1.64 1.27 0.92 0.97 1.04 -
P/RPS 1.02 0.91 1.56 1.17 0.99 1.05 0.94 1.36%
P/EPS 19.17 15.64 20.25 19.60 21.45 21.41 15.43 3.68%
EY 5.22 6.39 4.94 5.10 4.66 4.67 6.48 -3.53%
DY 3.16 2.76 3.66 3.15 0.00 0.00 4.81 -6.75%
P/NAPS 1.36 1.39 1.23 1.01 0.76 0.81 0.90 7.11%

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