[PRTASCO] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 2.51%
YoY- 24.11%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 917,565 1,298,877 1,242,386 987,656 847,271 698,430 718,957 4.14%
PBT 48,842 123,773 25,045 116,033 112,967 72,991 84,962 -8.80%
Tax -13,399 -37,811 -38,390 -33,008 -36,648 -23,173 -31,542 -13.28%
NP 35,443 85,962 -13,345 83,025 76,319 49,818 53,420 -6.60%
-
NP to SH 27,854 63,614 -42,392 55,216 44,490 31,142 40,500 -6.04%
-
Tax Rate 27.43% 30.55% 153.28% 28.45% 32.44% 31.75% 37.12% -
Total Cost 882,122 1,212,915 1,255,731 904,631 770,952 648,612 665,537 4.80%
-
Net Worth 401,939 337,183 348,802 446,489 381,617 360,574 337,037 2.97%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 10,136 30,249 43,513 12,445 12,264 35,609 29,718 -16.39%
Div Payout % 36.39% 47.55% 0.00% 22.54% 27.57% 114.34% 73.38% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 401,939 337,183 348,802 446,489 381,617 360,574 337,037 2.97%
NOSH 424,692 337,183 334,293 334,123 303,762 296,208 280,513 7.15%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.86% 6.62% -1.07% 8.41% 9.01% 7.13% 7.43% -
ROE 6.93% 18.87% -12.15% 12.37% 11.66% 8.64% 12.02% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 216.30 385.21 371.64 295.60 278.93 235.79 256.30 -2.78%
EPS 6.57 18.87 -12.68 16.53 14.65 10.51 14.44 -12.28%
DPS 2.39 9.00 13.00 3.72 4.04 12.00 10.59 -21.95%
NAPS 0.9475 1.00 1.0434 1.3363 1.2563 1.2173 1.2015 -3.87%
Adjusted Per Share Value based on latest NOSH - 334,123
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 185.22 262.19 250.79 199.37 171.03 140.99 145.13 4.14%
EPS 5.62 12.84 -8.56 11.15 8.98 6.29 8.18 -6.05%
DPS 2.05 6.11 8.78 2.51 2.48 7.19 6.00 -16.37%
NAPS 0.8114 0.6806 0.7041 0.9013 0.7703 0.7279 0.6803 2.97%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.04 1.64 1.82 1.97 1.17 0.93 1.01 -
P/RPS 0.48 0.43 0.49 0.67 0.42 0.39 0.39 3.51%
P/EPS 15.84 8.69 -14.35 11.92 7.99 8.85 7.00 14.56%
EY 6.31 11.50 -6.97 8.39 12.52 11.30 14.29 -12.72%
DY 2.30 5.49 7.14 1.89 3.45 12.90 10.49 -22.32%
P/NAPS 1.10 1.64 1.74 1.47 0.93 0.76 0.84 4.59%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 08/09/16 26/08/15 29/08/14 30/08/13 30/08/12 23/08/11 -
Price 1.04 1.58 1.45 1.64 1.27 0.92 0.97 -
P/RPS 0.48 0.41 0.39 0.55 0.46 0.39 0.38 3.96%
P/EPS 15.84 8.37 -11.43 9.92 8.67 8.75 6.72 15.34%
EY 6.31 11.94 -8.75 10.08 11.53 11.43 14.88 -13.31%
DY 2.30 5.70 8.97 2.27 3.18 13.04 10.92 -22.84%
P/NAPS 1.10 1.58 1.39 1.23 1.01 0.76 0.81 5.22%

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