[PRTASCO] YoY 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- 202.77%
YoY- 108.95%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 396,244 310,438 200,931 196,018 158,444 152,970 168,382 15.31%
PBT 30,889 32,422 29,189 24,056 21,625 20,602 21,483 6.23%
Tax -11,025 -8,899 -7,745 -6,306 -7,955 -6,585 -5,526 12.18%
NP 19,864 23,523 21,444 17,750 13,670 14,017 15,957 3.71%
-
NP to SH 14,364 17,751 16,205 14,854 7,109 9,285 10,144 5.96%
-
Tax Rate 35.69% 27.45% 26.53% 26.21% 36.79% 31.96% 25.72% -
Total Cost 376,380 286,915 179,487 178,268 144,774 138,953 152,425 16.24%
-
Net Worth 390,862 348,802 446,489 381,617 360,574 337,037 341,069 2.29%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 16,859 - - - - - - -
Div Payout % 117.37% - - - - - - -
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 390,862 348,802 446,489 381,617 360,574 337,037 341,069 2.29%
NOSH 337,183 334,293 334,123 303,762 296,208 280,513 296,608 2.15%
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 5.01% 7.58% 10.67% 9.06% 8.63% 9.16% 9.48% -
ROE 3.67% 5.09% 3.63% 3.89% 1.97% 2.75% 2.97% -
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 117.52 92.86 60.14 64.53 53.49 54.53 56.77 12.88%
EPS 4.26 5.31 4.85 4.89 2.40 3.31 3.42 3.72%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 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 79.99 62.67 40.56 39.57 31.98 30.88 33.99 15.31%
EPS 2.90 3.58 3.27 3.00 1.44 1.87 2.05 5.94%
DPS 3.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.789 0.7041 0.9013 0.7703 0.7279 0.6803 0.6885 2.29%
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 1.40 1.96 3.28 1.81 1.74 1.85 1.76 -3.73%
P/EPS 38.50 34.27 40.62 23.93 38.75 30.51 29.24 4.68%
EY 2.60 2.92 2.46 4.18 2.58 3.28 3.42 -4.46%
DY 3.05 0.00 0.00 0.00 0.00 0.00 0.00 -
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 1.34 1.56 2.73 1.97 1.72 1.78 1.83 -5.05%
P/EPS 37.09 27.31 33.81 25.97 38.33 29.31 30.41 3.36%
EY 2.70 3.66 2.96 3.85 2.61 3.41 3.29 -3.23%
DY 3.16 0.00 0.00 0.00 0.00 0.00 0.00 -
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