[PRTASCO] YoY Cumulative 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- -82.3%
YoY- 56.3%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 219,056 147,750 134,713 118,911 121,940 158,621 124,222 9.91%
PBT 26,848 21,706 15,538 11,559 11,796 20,076 21,648 3.65%
Tax -7,960 -6,188 -6,325 -3,370 -5,531 -5,547 -6,649 3.04%
NP 18,888 15,518 9,213 8,189 6,265 14,529 14,999 3.91%
-
NP to SH 13,106 10,600 4,906 5,633 3,604 9,850 10,910 3.10%
-
Tax Rate 29.65% 28.51% 40.71% 29.15% 46.89% 27.63% 30.71% -
Total Cost 200,168 132,232 125,500 110,722 115,675 144,092 109,223 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 13,407 19,690 12,264 11,858 14,892 14,834 11,858 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 3.80% 2.49% 1.32% 1.55% 1.01% 2.82% 3.19% -
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 65.35 45.02 43.93 40.11 40.94 53.46 41.90 7.68%
EPS 3.91 3.23 1.60 1.90 1.21 3.32 3.68 1.01%
DPS 4.00 6.00 4.00 4.00 5.00 5.00 4.00 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 44.22 29.82 27.19 24.00 24.61 32.02 25.08 9.90%
EPS 2.65 2.14 0.99 1.14 0.73 1.99 2.20 3.14%
DPS 2.71 3.97 2.48 2.39 3.01 2.99 2.39 2.11%
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 2.45 4.24 2.48 2.32 2.64 1.95 1.38 10.03%
P/EPS 40.92 59.13 68.13 48.95 89.26 31.33 15.76 17.22%
EY 2.44 1.69 1.47 2.04 1.12 3.19 6.34 -14.70%
DY 2.50 3.14 3.67 4.30 4.63 4.81 6.90 -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 2.78 4.33 2.71 2.34 2.83 1.93 1.96 5.99%
P/EPS 46.55 60.37 74.38 49.47 95.87 31.02 22.28 13.06%
EY 2.15 1.66 1.34 2.02 1.04 3.22 4.49 -11.54%
DY 2.20 3.08 3.36 4.26 4.31 4.85 4.88 -12.42%
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