[PRTASCO] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 28.56%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,110,207 1,289,363 1,061,573 969,706 793,895 695,985 771,051 6.25%
PBT 77,540 130,131 16,670 104,735 106,557 72,204 94,124 -3.17%
Tax -25,057 -37,152 -35,464 -31,706 -35,342 -23,962 -30,499 -3.21%
NP 52,483 92,979 -18,794 73,029 71,215 48,242 63,625 -3.15%
-
NP to SH 42,387 66,238 -46,444 48,173 37,472 31,828 47,067 -1.72%
-
Tax Rate 32.31% 28.55% 212.74% 30.27% 33.17% 33.19% 32.40% -
Total Cost 1,057,724 1,196,384 1,080,367 896,677 722,680 647,743 707,426 6.92%
-
Net Worth 344,664 374,109 331,289 403,357 353,867 358,329 355,763 -0.52%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 29,786 26,803 36,636 24,641 41,523 26,701 29,669 0.06%
Div Payout % 70.27% 40.47% 0.00% 51.15% 110.81% 83.89% 63.04% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 344,664 374,109 331,289 403,357 353,867 358,329 355,763 -0.52%
NOSH 424,692 335,042 333,054 308,024 296,595 296,679 296,692 6.15%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.73% 7.21% -1.77% 7.53% 8.97% 6.93% 8.25% -
ROE 12.30% 17.71% -14.02% 11.94% 10.59% 8.88% 13.23% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 298.18 384.84 318.74 314.82 267.67 234.59 259.88 2.31%
EPS 10.04 19.77 -13.95 15.64 12.63 10.70 15.87 -7.34%
DPS 8.00 8.00 11.00 8.00 14.00 9.00 10.00 -3.64%
NAPS 0.9257 1.1166 0.9947 1.3095 1.1931 1.2078 1.1991 -4.21%
Adjusted Per Share Value based on latest NOSH - 308,135
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 230.55 267.75 220.45 201.37 164.86 144.53 160.12 6.25%
EPS 8.80 13.76 -9.64 10.00 7.78 6.61 9.77 -1.72%
DPS 6.19 5.57 7.61 5.12 8.62 5.54 6.16 0.08%
NAPS 0.7157 0.7769 0.688 0.8376 0.7348 0.7441 0.7388 -0.52%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.13 1.61 1.42 1.38 0.99 0.89 1.09 -
P/RPS 0.38 0.42 0.45 0.44 0.37 0.38 0.42 -1.65%
P/EPS 9.93 8.14 -10.18 8.82 7.84 8.30 6.87 6.32%
EY 10.07 12.28 -9.82 11.33 12.76 12.05 14.55 -5.94%
DY 7.08 4.97 7.75 5.80 14.14 10.11 9.17 -4.21%
P/NAPS 1.22 1.44 1.43 1.05 0.83 0.74 0.91 5.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 24/02/16 27/02/15 24/02/14 26/02/13 27/02/12 28/02/11 -
Price 1.17 1.50 1.73 1.55 0.965 0.94 1.08 -
P/RPS 0.39 0.39 0.54 0.49 0.36 0.40 0.42 -1.22%
P/EPS 10.28 7.59 -12.41 9.91 7.64 8.76 6.81 7.09%
EY 9.73 13.18 -8.06 10.09 13.09 11.41 14.69 -6.62%
DY 6.84 5.33 6.36 5.16 14.51 9.57 9.26 -4.91%
P/NAPS 1.26 1.34 1.74 1.18 0.81 0.78 0.90 5.76%

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