[PRTASCO] YoY Annualized 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- -69.37%
YoY- -63.41%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 591,000 538,852 475,644 487,760 634,484 496,888 532,208 1.76%
PBT 86,824 62,152 46,236 47,184 80,304 86,592 62,952 5.50%
Tax -24,752 -25,300 -13,480 -22,124 -22,188 -26,596 -23,196 1.08%
NP 62,072 36,852 32,756 25,060 58,116 59,996 39,756 7.70%
-
NP to SH 42,400 19,624 22,532 14,416 39,400 43,640 24,236 9.76%
-
Tax Rate 28.51% 40.71% 29.15% 46.89% 27.63% 30.71% 36.85% -
Total Cost 528,928 502,000 442,888 462,700 576,368 436,892 492,452 1.19%
-
Net Worth 425,542 372,396 362,379 356,498 349,348 342,064 328,499 4.40%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 78,761 49,059 47,435 59,570 59,337 47,434 47,755 8.69%
Div Payout % 185.76% 250.00% 210.53% 413.22% 150.60% 108.70% 197.04% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 425,542 372,396 362,379 356,498 349,348 342,064 328,499 4.40%
NOSH 328,173 306,624 296,473 297,851 296,686 296,467 298,472 1.59%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 10.50% 6.84% 6.89% 5.14% 9.16% 12.07% 7.47% -
ROE 9.96% 5.27% 6.22% 4.04% 11.28% 12.76% 7.38% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 180.09 175.74 160.43 163.76 213.86 167.60 178.31 0.16%
EPS 12.92 6.40 7.60 4.84 13.28 14.72 8.12 8.04%
DPS 24.00 16.00 16.00 20.00 20.00 16.00 16.00 6.98%
NAPS 1.2967 1.2145 1.2223 1.1969 1.1775 1.1538 1.1006 2.76%
Adjusted Per Share Value based on latest NOSH - 297,851
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 119.30 108.77 96.01 98.46 128.08 100.30 107.43 1.76%
EPS 8.56 3.96 4.55 2.91 7.95 8.81 4.89 9.77%
DPS 15.90 9.90 9.58 12.02 11.98 9.58 9.64 8.69%
NAPS 0.859 0.7517 0.7315 0.7196 0.7052 0.6905 0.6631 4.40%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.91 1.09 0.93 1.08 1.04 0.58 0.85 -
P/RPS 1.06 0.62 0.58 0.66 0.49 0.35 0.48 14.10%
P/EPS 14.78 17.03 12.24 22.31 7.83 3.94 10.47 5.91%
EY 6.76 5.87 8.17 4.48 12.77 25.38 9.55 -5.59%
DY 12.57 14.68 17.20 18.52 19.23 27.59 18.82 -6.50%
P/NAPS 1.47 0.90 0.76 0.90 0.88 0.50 0.77 11.37%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 27/05/13 23/05/12 25/05/11 31/05/10 25/05/09 21/05/08 -
Price 1.95 1.19 0.94 1.16 1.03 0.82 0.89 -
P/RPS 1.08 0.68 0.59 0.71 0.48 0.49 0.50 13.68%
P/EPS 15.09 18.59 12.37 23.97 7.76 5.57 10.96 5.47%
EY 6.63 5.38 8.09 4.17 12.89 17.95 9.12 -5.17%
DY 12.31 13.45 17.02 17.24 19.42 19.51 17.98 -6.11%
P/NAPS 1.50 0.98 0.77 0.97 0.87 0.71 0.81 10.81%

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