[PRTASCO] YoY Annualized Quarter 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- 13.1%
YoY- -5.11%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,058,988 697,362 661,460 554,710 549,820 654,008 547,090 11.63%
PBT 118,540 101,790 79,188 66,368 64,794 83,120 85,572 5.57%
Tax -33,718 -27,866 -25,260 -22,650 -24,230 -22,146 -25,672 4.64%
NP 84,822 73,924 53,928 43,718 40,564 60,974 59,900 5.96%
-
NP to SH 61,714 53,610 39,522 25,484 26,856 39,990 42,448 6.43%
-
Tax Rate 28.44% 27.38% 31.90% 34.13% 37.40% 26.64% 30.00% -
Total Cost 974,166 623,438 607,532 510,992 509,256 593,034 487,190 12.23%
-
Net Worth 347,316 442,216 383,113 361,557 356,153 341,131 341,958 0.25%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 26,629 39,711 24,396 - - 29,666 23,747 1.92%
Div Payout % 43.15% 74.07% 61.73% - - 74.18% 55.94% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 347,316 442,216 383,113 361,557 356,153 341,131 341,958 0.25%
NOSH 332,869 330,925 304,953 297,016 296,423 296,661 296,839 1.92%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.01% 10.60% 8.15% 7.88% 7.38% 9.32% 10.95% -
ROE 17.77% 12.12% 10.32% 7.05% 7.54% 11.72% 12.41% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 318.14 210.73 216.91 186.76 185.48 220.46 184.31 9.52%
EPS 18.54 16.20 12.96 8.58 9.06 13.48 14.30 4.42%
DPS 8.00 12.00 8.00 0.00 0.00 10.00 8.00 0.00%
NAPS 1.0434 1.3363 1.2563 1.2173 1.2015 1.1499 1.152 -1.63%
Adjusted Per Share Value based on latest NOSH - 296,208
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 219.91 144.82 137.36 115.19 114.18 135.81 113.61 11.63%
EPS 12.82 11.13 8.21 5.29 5.58 8.30 8.81 6.44%
DPS 5.53 8.25 5.07 0.00 0.00 6.16 4.93 1.93%
NAPS 0.7212 0.9183 0.7956 0.7508 0.7396 0.7084 0.7101 0.25%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.82 1.97 1.17 0.93 1.01 1.00 0.79 -
P/RPS 0.57 0.93 0.54 0.50 0.54 0.45 0.43 4.80%
P/EPS 9.82 12.16 9.03 10.84 11.15 7.42 5.52 10.07%
EY 10.19 8.22 11.08 9.23 8.97 13.48 18.10 -9.12%
DY 4.40 6.09 6.84 0.00 0.00 10.00 10.13 -12.97%
P/NAPS 1.74 1.47 0.93 0.76 0.84 0.87 0.69 16.65%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 29/08/14 30/08/13 30/08/12 23/08/11 24/08/10 27/08/09 -
Price 1.45 1.64 1.27 0.92 0.97 1.04 0.90 -
P/RPS 0.46 0.78 0.59 0.49 0.52 0.47 0.49 -1.04%
P/EPS 7.82 10.12 9.80 10.72 10.71 7.72 6.29 3.69%
EY 12.79 9.88 10.20 9.33 9.34 12.96 15.89 -3.55%
DY 5.52 7.32 6.30 0.00 0.00 9.62 8.89 -7.63%
P/NAPS 1.39 1.23 1.01 0.76 0.81 0.90 0.78 10.10%

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