[PRTASCO] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 100.85%
YoY- 4.88%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 206,673 158,444 118,911 245,547 175,528 152,970 121,940 42.01%
PBT 38,585 21,625 11,559 24,074 15,733 20,602 11,796 119.87%
Tax -10,063 -7,955 -3,370 -6,185 -5,663 -6,585 -5,531 48.87%
NP 28,522 13,670 8,189 17,889 10,070 14,017 6,265 173.93%
-
NP to SH 17,992 7,109 5,633 12,284 6,116 9,285 3,604 191.24%
-
Tax Rate 26.08% 36.79% 29.15% 25.69% 35.99% 31.96% 46.89% -
Total Cost 178,151 144,774 110,722 227,658 165,458 138,953 115,675 33.25%
-
Net Worth 379,375 360,574 362,379 296,862 358,320 337,037 356,498 4.22%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 29,689 - 11,858 11,874 11,875 - 14,892 58.20%
Div Payout % 165.02% - 210.53% 96.67% 194.17% - 413.22% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 379,375 360,574 362,379 296,862 358,320 337,037 356,498 4.22%
NOSH 296,897 296,208 296,473 296,862 296,893 280,513 297,851 -0.21%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.80% 8.63% 6.89% 7.29% 5.74% 9.16% 5.14% -
ROE 4.74% 1.97% 1.55% 4.14% 1.71% 2.75% 1.01% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 69.61 53.49 40.11 82.71 59.12 54.53 40.94 42.31%
EPS 6.06 2.40 1.90 4.14 2.06 3.31 1.21 191.86%
DPS 10.00 0.00 4.00 4.00 4.00 0.00 5.00 58.53%
NAPS 1.2778 1.2173 1.2223 1.00 1.2069 1.2015 1.1969 4.44%
Adjusted Per Share Value based on latest NOSH - 296,862
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 41.72 31.98 24.00 49.57 35.43 30.88 24.61 42.03%
EPS 3.63 1.44 1.14 2.48 1.23 1.87 0.73 190.48%
DPS 5.99 0.00 2.39 2.40 2.40 0.00 3.01 58.01%
NAPS 0.7658 0.7279 0.7315 0.5992 0.7233 0.6803 0.7196 4.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.92 0.93 0.93 0.89 0.96 1.01 1.08 -
P/RPS 1.32 1.74 2.32 1.08 1.62 1.85 2.64 -36.92%
P/EPS 15.18 38.75 48.95 21.51 46.60 30.51 89.26 -69.20%
EY 6.59 2.58 2.04 4.65 2.15 3.28 1.12 224.87%
DY 10.87 0.00 4.30 4.49 4.17 0.00 4.63 76.36%
P/NAPS 0.72 0.76 0.76 0.89 0.80 0.84 0.90 -13.78%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 30/08/12 23/05/12 27/02/12 23/11/11 23/08/11 25/05/11 -
Price 0.96 0.92 0.94 0.94 0.96 0.97 1.16 -
P/RPS 1.38 1.72 2.34 1.14 1.62 1.78 2.83 -37.96%
P/EPS 15.84 38.33 49.47 22.72 46.60 29.31 95.87 -69.79%
EY 6.31 2.61 2.02 4.40 2.15 3.41 1.04 231.56%
DY 10.42 0.00 4.26 4.26 4.17 0.00 4.31 79.84%
P/NAPS 0.75 0.76 0.77 0.94 0.80 0.81 0.97 -15.71%

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