[PRTASCO] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -8.02%
YoY- -23.11%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 809,697 793,895 729,575 698,430 692,956 695,985 730,646 7.08%
PBT 110,536 106,557 95,843 72,991 71,968 72,205 70,955 34.34%
Tax -38,297 -35,342 -27,573 -23,173 -21,803 -23,964 -29,189 19.82%
NP 72,239 71,215 68,270 49,818 50,165 48,241 41,766 44.04%
-
NP to SH 36,745 37,472 43,018 31,142 33,857 31,828 31,256 11.37%
-
Tax Rate 34.65% 33.17% 28.77% 31.75% 30.30% 33.19% 41.14% -
Total Cost 737,458 722,680 661,305 648,612 642,791 647,744 688,880 4.64%
-
Net Worth 372,396 296,264 379,375 360,574 362,379 296,862 358,320 2.59%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 12,264 11,858 23,733 35,609 35,609 38,642 26,768 -40.54%
Div Payout % 33.38% 31.65% 55.17% 114.34% 105.18% 121.41% 85.64% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 372,396 296,264 379,375 360,574 362,379 296,862 358,320 2.59%
NOSH 306,624 296,264 296,897 296,208 296,473 296,862 296,893 2.17%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.92% 8.97% 9.36% 7.13% 7.24% 6.93% 5.72% -
ROE 9.87% 12.65% 11.34% 8.64% 9.34% 10.72% 8.72% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 264.07 267.97 245.73 235.79 233.73 234.45 246.10 4.80%
EPS 11.98 12.65 14.49 10.51 11.42 10.72 10.53 8.97%
DPS 4.00 4.00 8.00 12.00 12.01 13.02 9.02 -41.81%
NAPS 1.2145 1.00 1.2778 1.2173 1.2223 1.00 1.2069 0.41%
Adjusted Per Share Value based on latest NOSH - 296,208
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 163.45 160.26 147.27 140.99 139.88 140.49 147.49 7.08%
EPS 7.42 7.56 8.68 6.29 6.83 6.42 6.31 11.39%
DPS 2.48 2.39 4.79 7.19 7.19 7.80 5.40 -40.44%
NAPS 0.7517 0.598 0.7658 0.7279 0.7315 0.5992 0.7233 2.59%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.09 0.99 0.92 0.93 0.93 0.89 0.96 -
P/RPS 0.41 0.37 0.37 0.39 0.40 0.38 0.39 3.38%
P/EPS 9.10 7.83 6.35 8.85 8.14 8.30 9.12 -0.14%
EY 10.99 12.78 15.75 11.30 12.28 12.05 10.97 0.12%
DY 3.67 4.04 8.70 12.90 12.91 14.63 9.39 -46.51%
P/NAPS 0.90 0.99 0.72 0.76 0.76 0.89 0.80 8.16%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 26/02/13 28/11/12 30/08/12 23/05/12 27/02/12 23/11/11 -
Price 1.19 0.965 0.96 0.92 0.94 0.94 0.96 -
P/RPS 0.45 0.36 0.39 0.39 0.40 0.40 0.39 10.00%
P/EPS 9.93 7.63 6.63 8.75 8.23 8.77 9.12 5.83%
EY 10.07 13.11 15.09 11.43 12.15 11.41 10.97 -5.54%
DY 3.36 4.15 8.33 13.04 12.78 13.85 9.39 -49.56%
P/NAPS 0.98 0.97 0.75 0.76 0.77 0.94 0.80 14.47%

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