[PRTASCO] QoQ Cumulative Quarter 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- -86.91%
YoY- -12.91%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 969,706 581,712 330,730 134,713 793,895 484,028 277,355 129.83%
PBT 104,735 69,984 39,594 15,538 106,557 71,769 33,184 114.71%
Tax -31,706 -21,213 -12,630 -6,325 -35,342 -21,388 -11,325 98.26%
NP 73,029 48,771 26,964 9,213 71,215 50,381 21,859 122.99%
-
NP to SH 48,173 32,768 19,761 4,906 37,472 30,734 12,742 142.09%
-
Tax Rate 30.27% 30.31% 31.90% 40.71% 33.17% 29.80% 34.13% -
Total Cost 896,677 532,941 303,766 125,500 722,680 433,647 255,496 130.41%
-
Net Worth 403,357 383,504 383,113 372,396 353,867 379,072 361,557 7.54%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 24,641 24,430 12,198 12,264 41,523 29,666 - -
Div Payout % 51.15% 74.56% 61.73% 250.00% 110.81% 96.53% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 403,357 383,504 383,113 372,396 353,867 379,072 361,557 7.54%
NOSH 308,024 305,386 304,953 306,624 296,595 296,660 297,016 2.44%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.53% 8.38% 8.15% 6.84% 8.97% 10.41% 7.88% -
ROE 11.94% 8.54% 5.16% 1.32% 10.59% 8.11% 3.52% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 314.82 190.48 108.45 43.93 267.67 163.16 93.38 124.34%
EPS 15.64 10.73 6.48 1.60 12.63 10.36 4.29 136.31%
DPS 8.00 8.00 4.00 4.00 14.00 10.00 0.00 -
NAPS 1.3095 1.2558 1.2563 1.2145 1.1931 1.2778 1.2173 4.97%
Adjusted Per Share Value based on latest NOSH - 306,624
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 201.37 120.80 68.68 27.97 164.86 100.51 57.60 129.82%
EPS 10.00 6.80 4.10 1.02 7.78 6.38 2.65 141.79%
DPS 5.12 5.07 2.53 2.55 8.62 6.16 0.00 -
NAPS 0.8376 0.7964 0.7956 0.7733 0.7348 0.7872 0.7508 7.54%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.38 1.33 1.17 1.09 0.99 0.92 0.93 -
P/RPS 0.44 0.70 1.08 2.48 0.37 0.56 1.00 -42.06%
P/EPS 8.82 12.40 18.06 68.13 7.84 8.88 21.68 -45.00%
EY 11.33 8.07 5.54 1.47 12.76 11.26 4.61 81.81%
DY 5.80 6.02 3.42 3.67 14.14 10.87 0.00 -
P/NAPS 1.05 1.06 0.93 0.90 0.83 0.72 0.76 23.97%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 28/11/13 30/08/13 27/05/13 26/02/13 28/11/12 30/08/12 -
Price 1.55 1.39 1.27 1.19 0.965 0.96 0.92 -
P/RPS 0.49 0.73 1.17 2.71 0.36 0.59 0.99 -37.34%
P/EPS 9.91 12.95 19.60 74.38 7.64 9.27 21.45 -40.15%
EY 10.09 7.72 5.10 1.34 13.09 10.79 4.66 67.13%
DY 5.16 5.76 3.15 3.36 14.51 10.42 0.00 -
P/NAPS 1.18 1.11 1.01 0.98 0.81 0.75 0.76 33.97%

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