[PRTASCO] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 86.29%
YoY- -32.84%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 697,362 661,460 554,710 549,820 654,008 547,090 607,510 2.32%
PBT 101,790 79,188 66,368 64,794 83,120 85,572 59,600 9.32%
Tax -27,866 -25,260 -22,650 -24,230 -22,146 -25,672 -20,670 5.10%
NP 73,924 53,928 43,718 40,564 60,974 59,900 38,930 11.27%
-
NP to SH 53,610 39,522 25,484 26,856 39,990 42,448 21,714 16.24%
-
Tax Rate 27.38% 31.90% 34.13% 37.40% 26.64% 30.00% 34.68% -
Total Cost 623,438 607,532 510,992 509,256 593,034 487,190 568,580 1.54%
-
Net Worth 442,216 383,113 361,557 356,153 341,131 341,958 322,943 5.37%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 39,711 24,396 - - 29,666 23,747 23,796 8.90%
Div Payout % 74.07% 61.73% - - 74.18% 55.94% 109.59% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 442,216 383,113 361,557 356,153 341,131 341,958 322,943 5.37%
NOSH 330,925 304,953 297,016 296,423 296,661 296,839 297,452 1.79%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.60% 8.15% 7.88% 7.38% 9.32% 10.95% 6.41% -
ROE 12.12% 10.32% 7.05% 7.54% 11.72% 12.41% 6.72% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 210.73 216.91 186.76 185.48 220.46 184.31 204.24 0.52%
EPS 16.20 12.96 8.58 9.06 13.48 14.30 7.30 14.20%
DPS 12.00 8.00 0.00 0.00 10.00 8.00 8.00 6.98%
NAPS 1.3363 1.2563 1.2173 1.2015 1.1499 1.152 1.0857 3.52%
Adjusted Per Share Value based on latest NOSH - 280,513
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 144.82 137.36 115.19 114.18 135.81 113.61 126.16 2.32%
EPS 11.13 8.21 5.29 5.58 8.30 8.81 4.51 16.24%
DPS 8.25 5.07 0.00 0.00 6.16 4.93 4.94 8.91%
NAPS 0.9183 0.7956 0.7508 0.7396 0.7084 0.7101 0.6706 5.37%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.97 1.17 0.93 1.01 1.00 0.79 0.82 -
P/RPS 0.93 0.54 0.50 0.54 0.45 0.43 0.40 15.09%
P/EPS 12.16 9.03 10.84 11.15 7.42 5.52 11.23 1.33%
EY 8.22 11.08 9.23 8.97 13.48 18.10 8.90 -1.31%
DY 6.09 6.84 0.00 0.00 10.00 10.13 9.76 -7.55%
P/NAPS 1.47 0.93 0.76 0.84 0.87 0.69 0.76 11.61%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 30/08/13 30/08/12 23/08/11 24/08/10 27/08/09 26/08/08 -
Price 1.64 1.27 0.92 0.97 1.04 0.90 0.71 -
P/RPS 0.78 0.59 0.49 0.52 0.47 0.49 0.35 14.28%
P/EPS 10.12 9.80 10.72 10.71 7.72 6.29 9.73 0.65%
EY 9.88 10.20 9.33 9.34 12.96 15.89 10.28 -0.65%
DY 7.32 6.30 0.00 0.00 9.62 8.89 11.27 -6.93%
P/NAPS 1.23 1.01 0.76 0.81 0.90 0.78 0.65 11.21%

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