[PRTASCO] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 47.01%
YoY- 28.56%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 667,666 348,681 147,750 969,706 581,712 330,730 134,713 190.40%
PBT -642 50,895 21,706 104,735 69,984 39,594 15,538 -
Tax -23,657 -13,933 -6,188 -31,706 -21,213 -12,630 -6,325 140.75%
NP -24,299 36,962 15,518 73,029 48,771 26,964 9,213 -
-
NP to SH -42,375 26,805 10,600 48,173 32,768 19,761 4,906 -
-
Tax Rate - 27.38% 28.51% 30.27% 30.31% 31.90% 40.71% -
Total Cost 691,965 311,719 132,232 896,677 532,941 303,766 125,500 211.77%
-
Net Worth 355,983 442,216 425,542 403,357 383,504 383,113 372,396 -2.95%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 16,617 19,855 19,690 24,641 24,430 12,198 12,264 22.42%
Div Payout % 0.00% 74.07% 185.76% 51.15% 74.56% 61.73% 250.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 355,983 442,216 425,542 403,357 383,504 383,113 372,396 -2.95%
NOSH 332,352 330,925 328,173 308,024 305,386 304,953 306,624 5.51%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -3.64% 10.60% 10.50% 7.53% 8.38% 8.15% 6.84% -
ROE -11.90% 6.06% 2.49% 11.94% 8.54% 5.16% 1.32% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 200.89 105.37 45.02 314.82 190.48 108.45 43.93 175.25%
EPS -12.75 8.10 3.23 15.64 10.73 6.48 1.60 -
DPS 5.00 6.00 6.00 8.00 8.00 4.00 4.00 16.02%
NAPS 1.0711 1.3363 1.2967 1.3095 1.2558 1.2563 1.2145 -8.02%
Adjusted Per Share Value based on latest NOSH - 308,135
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 138.65 72.41 30.68 201.37 120.80 68.68 27.97 190.44%
EPS -8.80 5.57 2.20 10.00 6.80 4.10 1.02 -
DPS 3.45 4.12 4.09 5.12 5.07 2.53 2.55 22.30%
NAPS 0.7392 0.9183 0.8837 0.8376 0.7964 0.7956 0.7733 -2.95%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.67 1.97 1.91 1.38 1.33 1.17 1.09 -
P/RPS 0.83 1.87 4.24 0.44 0.70 1.08 2.48 -51.76%
P/EPS -13.10 24.32 59.13 8.82 12.40 18.06 68.13 -
EY -7.63 4.11 1.69 11.33 8.07 5.54 1.47 -
DY 2.99 3.05 3.14 5.80 6.02 3.42 3.67 -12.75%
P/NAPS 1.56 1.47 1.47 1.05 1.06 0.93 0.90 44.24%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 29/08/14 27/05/14 24/02/14 28/11/13 30/08/13 27/05/13 -
Price 1.69 1.64 1.95 1.55 1.39 1.27 1.19 -
P/RPS 0.84 1.56 4.33 0.49 0.73 1.17 2.71 -54.16%
P/EPS -13.25 20.25 60.37 9.91 12.95 19.60 74.38 -
EY -7.54 4.94 1.66 10.09 7.72 5.10 1.34 -
DY 2.96 3.66 3.08 5.16 5.76 3.15 3.36 -8.09%
P/NAPS 1.58 1.23 1.50 1.18 1.11 1.01 0.98 37.45%

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