[PRTASCO] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -11.21%
YoY- -8.17%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,297,676 1,227,380 1,055,660 891,579 729,575 730,646 716,845 10.38%
PBT 109,357 111,139 34,109 104,769 95,843 70,955 95,734 2.24%
Tax -31,445 -39,664 -34,150 -35,167 -27,573 -29,189 -24,461 4.27%
NP 77,912 71,475 -41 69,602 68,270 41,766 71,273 1.49%
-
NP to SH 62,542 42,153 -26,970 39,504 43,018 31,256 48,194 4.43%
-
Tax Rate 28.75% 35.69% 100.12% 33.57% 28.77% 41.14% 25.55% -
Total Cost 1,219,764 1,155,905 1,055,701 821,977 661,305 688,880 645,572 11.17%
-
Net Worth 337,895 365,914 358,484 390,740 379,375 358,320 355,919 -0.86%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 26,996 40,169 16,734 24,710 23,733 26,768 29,660 -1.55%
Div Payout % 43.16% 95.29% 0.00% 62.55% 55.17% 85.64% 61.54% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 337,895 365,914 358,484 390,740 379,375 358,320 355,919 -0.86%
NOSH 337,895 334,749 334,687 311,148 296,897 296,893 296,525 2.19%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.00% 5.82% 0.00% 7.81% 9.36% 5.72% 9.94% -
ROE 18.51% 11.52% -7.52% 10.11% 11.34% 8.72% 13.54% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 384.05 366.66 315.42 286.54 245.73 246.10 241.75 8.01%
EPS 18.51 12.59 -8.06 12.70 14.49 10.53 16.25 2.19%
DPS 8.00 12.00 5.00 7.94 8.00 9.02 10.00 -3.64%
NAPS 1.00 1.0931 1.0711 1.2558 1.2778 1.2069 1.2003 -2.99%
Adjusted Per Share Value based on latest NOSH - 311,148
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 261.95 247.76 213.10 179.97 147.27 147.49 144.70 10.38%
EPS 12.62 8.51 -5.44 7.97 8.68 6.31 9.73 4.42%
DPS 5.45 8.11 3.38 4.99 4.79 5.40 5.99 -1.56%
NAPS 0.6821 0.7386 0.7236 0.7887 0.7658 0.7233 0.7185 -0.86%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.56 1.67 1.67 1.33 0.92 0.96 1.04 -
P/RPS 0.41 0.46 0.53 0.46 0.37 0.39 0.43 -0.78%
P/EPS 8.43 13.26 -20.72 10.48 6.35 9.12 6.40 4.69%
EY 11.86 7.54 -4.83 9.55 15.75 10.97 15.63 -4.49%
DY 5.13 7.19 2.99 5.97 8.70 9.39 9.62 -9.94%
P/NAPS 1.56 1.53 1.56 1.06 0.72 0.80 0.87 10.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 24/11/15 25/11/14 28/11/13 28/11/12 23/11/11 24/11/10 -
Price 1.25 1.64 1.69 1.39 0.96 0.96 1.06 -
P/RPS 0.33 0.45 0.54 0.49 0.39 0.39 0.44 -4.67%
P/EPS 6.75 13.02 -20.97 10.95 6.63 9.12 6.52 0.57%
EY 14.81 7.68 -4.77 9.13 15.09 10.97 15.33 -0.57%
DY 6.40 7.32 2.96 5.71 8.33 9.39 9.44 -6.26%
P/NAPS 1.25 1.50 1.58 1.11 0.75 0.80 0.88 6.01%

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