[PRTASCO] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 52.88%
YoY- 9.1%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 219,056 393,907 318,985 200,931 147,750 387,994 250,981 -8.67%
PBT 26,848 17,312 -51,537 29,189 21,706 34,751 30,387 -7.93%
Tax -7,960 -11,807 -9,724 -7,745 -6,188 -10,493 -8,582 -4.89%
NP 18,888 5,505 -61,261 21,444 15,518 24,258 21,805 -9.13%
-
NP to SH 13,106 -4,069 -69,180 16,205 10,600 15,405 13,006 0.51%
-
Tax Rate 29.65% 68.20% - 26.53% 28.51% 30.19% 28.24% -
Total Cost 200,168 388,402 380,246 179,487 132,232 363,736 229,176 -8.63%
-
Net Worth 344,778 333,380 358,484 446,489 425,542 308,135 390,740 -8.01%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 13,407 - 16,734 - 19,690 - 12,445 5.09%
Div Payout % 102.30% - 0.00% - 185.76% - 95.69% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 344,778 333,380 358,484 446,489 425,542 308,135 390,740 -8.01%
NOSH 335,191 334,451 334,687 334,123 328,173 308,135 311,148 5.09%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.62% 1.40% -19.20% 10.67% 10.50% 6.25% 8.69% -
ROE 3.80% -1.22% -19.30% 3.63% 2.49% 5.00% 3.33% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 65.35 117.78 95.31 60.14 45.02 125.92 80.66 -13.10%
EPS 3.91 -1.21 -20.67 4.85 3.23 4.93 4.18 -4.35%
DPS 4.00 0.00 5.00 0.00 6.00 0.00 4.00 0.00%
NAPS 1.0286 0.9968 1.0711 1.3363 1.2967 1.00 1.2558 -12.46%
Adjusted Per Share Value based on latest NOSH - 334,123
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 44.22 79.51 64.39 40.56 29.82 78.32 50.66 -8.67%
EPS 2.65 -0.82 -13.96 3.27 2.14 3.11 2.63 0.50%
DPS 2.71 0.00 3.38 0.00 3.97 0.00 2.51 5.24%
NAPS 0.696 0.673 0.7236 0.9013 0.859 0.622 0.7887 -8.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.60 1.42 1.67 1.97 1.91 1.38 1.33 -
P/RPS 2.45 1.21 1.75 3.28 4.24 1.10 1.65 30.18%
P/EPS 40.92 -116.72 -8.08 40.62 59.13 27.60 31.82 18.27%
EY 2.44 -0.86 -12.38 2.46 1.69 3.62 3.14 -15.49%
DY 2.50 0.00 2.99 0.00 3.14 0.00 3.01 -11.65%
P/NAPS 1.56 1.42 1.56 1.47 1.47 1.38 1.06 29.41%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 25/11/14 29/08/14 27/05/14 24/02/14 28/11/13 -
Price 1.82 1.73 1.69 1.64 1.95 1.55 1.39 -
P/RPS 2.78 1.47 1.77 2.73 4.33 1.23 1.72 37.76%
P/EPS 46.55 -142.20 -8.18 33.81 60.37 31.00 33.25 25.17%
EY 2.15 -0.70 -12.23 2.96 1.66 3.23 3.01 -20.11%
DY 2.20 0.00 2.96 0.00 3.08 0.00 2.88 -16.44%
P/NAPS 1.77 1.74 1.58 1.23 1.50 1.55 1.11 36.52%

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