[PRTASCO] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -69.23%
YoY- -63.41%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 245,547 175,528 152,970 121,940 280,208 163,839 168,382 28.50%
PBT 24,074 15,733 20,602 11,796 22,824 29,740 21,483 7.86%
Tax -6,185 -5,663 -6,585 -5,531 -11,410 -8,016 -5,526 7.77%
NP 17,889 10,070 14,017 6,265 11,414 21,724 15,957 7.89%
-
NP to SH 12,284 6,116 9,285 3,604 11,712 15,360 10,144 13.57%
-
Tax Rate 25.69% 35.99% 31.96% 46.89% 49.99% 26.95% 25.72% -
Total Cost 227,658 165,458 138,953 115,675 268,794 142,115 152,425 30.56%
-
Net Worth 296,862 358,320 337,037 356,498 296,559 355,919 341,069 -8.81%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 11,874 11,875 - 14,892 - 14,826 - -
Div Payout % 96.67% 194.17% - 413.22% - 96.53% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 296,862 358,320 337,037 356,498 296,559 355,919 341,069 -8.81%
NOSH 296,862 296,893 280,513 297,851 296,559 296,525 296,608 0.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.29% 5.74% 9.16% 5.14% 4.07% 13.26% 9.48% -
ROE 4.14% 1.71% 2.75% 1.01% 3.95% 4.32% 2.97% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 82.71 59.12 54.53 40.94 94.49 55.25 56.77 28.42%
EPS 4.14 2.06 3.31 1.21 3.95 5.18 3.42 13.54%
DPS 4.00 4.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 1.00 1.2069 1.2015 1.1969 1.00 1.2003 1.1499 -8.86%
Adjusted Per Share Value based on latest NOSH - 297,851
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 49.57 35.43 30.88 24.61 56.56 33.07 33.99 28.51%
EPS 2.48 1.23 1.87 0.73 2.36 3.10 2.05 13.49%
DPS 2.40 2.40 0.00 3.01 0.00 2.99 0.00 -
NAPS 0.5992 0.7233 0.6803 0.7196 0.5986 0.7185 0.6885 -8.82%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.89 0.96 1.01 1.08 1.09 1.04 1.00 -
P/RPS 1.08 1.62 1.85 2.64 1.15 1.88 1.76 -27.72%
P/EPS 21.51 46.60 30.51 89.26 27.60 20.08 29.24 -18.46%
EY 4.65 2.15 3.28 1.12 3.62 4.98 3.42 22.66%
DY 4.49 4.17 0.00 4.63 0.00 4.81 0.00 -
P/NAPS 0.89 0.80 0.84 0.90 1.09 0.87 0.87 1.52%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 23/08/11 25/05/11 28/02/11 24/11/10 24/08/10 -
Price 0.94 0.96 0.97 1.16 1.08 1.06 1.04 -
P/RPS 1.14 1.62 1.78 2.83 1.14 1.92 1.83 -26.99%
P/EPS 22.72 46.60 29.31 95.87 27.35 20.46 30.41 -17.61%
EY 4.40 2.15 3.41 1.04 3.66 4.89 3.29 21.32%
DY 4.26 4.17 0.00 4.31 0.00 4.72 0.00 -
P/NAPS 0.94 0.80 0.81 0.97 1.08 0.88 0.90 2.93%

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