[PRTASCO] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 202.77%
YoY- 108.95%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 147,750 387,994 250,981 196,018 134,713 309,867 206,673 -20.06%
PBT 21,706 34,751 30,387 24,056 15,538 34,788 38,585 -31.87%
Tax -6,188 -10,493 -8,582 -6,306 -6,325 -13,954 -10,063 -27.70%
NP 15,518 24,258 21,805 17,750 9,213 20,834 28,522 -33.37%
-
NP to SH 10,600 15,405 13,006 14,854 4,906 6,738 17,992 -29.74%
-
Tax Rate 28.51% 30.19% 28.24% 26.21% 40.71% 40.11% 26.08% -
Total Cost 132,232 363,736 229,176 178,268 125,500 289,033 178,151 -18.03%
-
Net Worth 425,542 308,135 390,740 381,617 372,396 296,264 379,375 7.96%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 19,690 - 12,445 - 12,264 - 29,689 -23.96%
Div Payout % 185.76% - 95.69% - 250.00% - 165.02% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 425,542 308,135 390,740 381,617 372,396 296,264 379,375 7.96%
NOSH 328,173 308,135 311,148 303,762 306,624 296,264 296,897 6.91%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.50% 6.25% 8.69% 9.06% 6.84% 6.72% 13.80% -
ROE 2.49% 5.00% 3.33% 3.89% 1.32% 2.27% 4.74% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 45.02 125.92 80.66 64.53 43.93 104.59 69.61 -25.23%
EPS 3.23 4.93 4.18 4.89 1.60 2.27 6.06 -34.28%
DPS 6.00 0.00 4.00 0.00 4.00 0.00 10.00 -28.88%
NAPS 1.2967 1.00 1.2558 1.2563 1.2145 1.00 1.2778 0.98%
Adjusted Per Share Value based on latest NOSH - 303,762
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 30.68 80.57 52.12 40.71 27.97 64.35 42.92 -20.07%
EPS 2.20 3.20 2.70 3.08 1.02 1.40 3.74 -29.81%
DPS 4.09 0.00 2.58 0.00 2.55 0.00 6.17 -23.99%
NAPS 0.8837 0.6399 0.8114 0.7925 0.7733 0.6152 0.7878 7.96%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.91 1.38 1.33 1.17 1.09 0.99 0.92 -
P/RPS 4.24 1.10 1.65 1.81 2.48 0.95 1.32 117.85%
P/EPS 59.13 27.60 31.82 23.93 68.13 43.53 15.18 147.77%
EY 1.69 3.62 3.14 4.18 1.47 2.30 6.59 -59.66%
DY 3.14 0.00 3.01 0.00 3.67 0.00 10.87 -56.33%
P/NAPS 1.47 1.38 1.06 0.93 0.90 0.99 0.72 61.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 24/02/14 28/11/13 30/08/13 27/05/13 26/02/13 28/11/12 -
Price 1.95 1.55 1.39 1.27 1.19 0.965 0.96 -
P/RPS 4.33 1.23 1.72 1.97 2.71 0.92 1.38 114.47%
P/EPS 60.37 31.00 33.25 25.97 74.38 42.43 15.84 144.19%
EY 1.66 3.23 3.01 3.85 1.34 2.36 6.31 -58.97%
DY 3.08 0.00 2.88 0.00 3.36 0.00 10.42 -55.65%
P/NAPS 1.50 1.55 1.11 1.01 0.98 0.97 0.75 58.80%

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