[PRTASCO] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -1.94%
YoY- 8.53%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,213,071 1,132,879 982,743 809,697 692,956 734,369 713,836 9.23%
PBT 125,306 21,812 110,900 110,536 71,968 85,843 87,832 6.09%
Tax -35,685 -37,236 -31,569 -38,297 -21,803 -30,483 -23,624 7.10%
NP 89,621 -15,424 79,331 72,239 50,165 55,360 64,208 5.70%
-
NP to SH 67,001 -43,938 53,865 36,745 33,857 40,820 42,136 8.02%
-
Tax Rate 28.48% 170.71% 28.47% 34.65% 30.30% 35.51% 26.90% -
Total Cost 1,123,450 1,148,303 903,412 737,458 642,791 679,009 649,628 9.54%
-
Net Worth 335,427 344,778 425,542 372,396 362,379 356,498 349,348 -0.67%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 26,761 30,142 12,445 12,264 35,609 29,718 38,549 -5.89%
Div Payout % 39.94% 0.00% 23.11% 33.38% 105.18% 72.80% 91.49% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 335,427 344,778 425,542 372,396 362,379 356,498 349,348 -0.67%
NOSH 335,427 335,191 328,173 306,624 296,473 297,851 296,686 2.06%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.39% -1.36% 8.07% 8.92% 7.24% 7.54% 8.99% -
ROE 19.97% -12.74% 12.66% 9.87% 9.34% 11.45% 12.06% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 361.65 337.98 299.46 264.07 233.73 246.56 240.60 7.02%
EPS 19.97 -13.11 16.41 11.98 11.42 13.70 14.20 5.84%
DPS 8.00 9.00 3.79 4.00 12.01 10.00 12.99 -7.75%
NAPS 1.00 1.0286 1.2967 1.2145 1.2223 1.1969 1.1775 -2.68%
Adjusted Per Share Value based on latest NOSH - 306,624
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 244.87 228.68 198.38 163.45 139.88 148.24 144.10 9.23%
EPS 13.52 -8.87 10.87 7.42 6.83 8.24 8.51 8.01%
DPS 5.40 6.08 2.51 2.48 7.19 6.00 7.78 -5.89%
NAPS 0.6771 0.696 0.859 0.7517 0.7315 0.7196 0.7052 -0.67%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.54 1.60 1.91 1.09 0.93 1.08 1.04 -
P/RPS 0.43 0.47 0.64 0.41 0.40 0.44 0.43 0.00%
P/EPS 7.71 -12.21 11.64 9.10 8.14 7.88 7.32 0.86%
EY 12.97 -8.19 8.59 10.99 12.28 12.69 13.66 -0.85%
DY 5.19 5.63 1.99 3.67 12.91 9.26 12.49 -13.60%
P/NAPS 1.54 1.56 1.47 0.90 0.76 0.90 0.88 9.76%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 27/05/14 27/05/13 23/05/12 25/05/11 31/05/10 -
Price 1.70 1.82 1.95 1.19 0.94 1.16 1.03 -
P/RPS 0.47 0.54 0.65 0.45 0.40 0.47 0.43 1.49%
P/EPS 8.51 -13.88 11.88 9.93 8.23 8.46 7.25 2.70%
EY 11.75 -7.20 8.42 10.07 12.15 11.81 13.79 -2.63%
DY 4.71 4.95 1.94 3.36 12.78 8.62 12.61 -15.12%
P/NAPS 1.70 1.77 1.50 0.98 0.77 0.97 0.87 11.80%

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