[PRTASCO] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 152.88%
YoY- 35.65%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 351,934 523,341 529,494 348,681 330,730 277,355 274,910 4.19%
PBT 22,990 54,033 59,270 50,895 39,594 33,184 32,397 -5.55%
Tax -6,420 -18,153 -16,859 -13,933 -12,630 -11,325 -12,115 -10.03%
NP 16,570 35,880 42,411 36,962 26,964 21,859 20,282 -3.30%
-
NP to SH 11,197 27,714 30,857 26,805 19,761 12,742 13,428 -2.98%
-
Tax Rate 27.93% 33.60% 28.44% 27.38% 31.90% 34.13% 37.40% -
Total Cost 335,364 487,461 487,083 311,719 303,766 255,496 254,628 4.69%
-
Net Worth 401,939 389,879 347,316 442,216 383,113 361,557 356,153 2.03%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 16,816 13,314 19,855 12,198 - - -
Div Payout % - 60.68% 43.15% 74.07% 61.73% - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 401,939 389,879 347,316 442,216 383,113 361,557 356,153 2.03%
NOSH 424,692 336,334 332,869 330,925 304,953 297,016 296,423 6.17%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.71% 6.86% 8.01% 10.60% 8.15% 7.88% 7.38% -
ROE 2.79% 7.11% 8.88% 6.06% 5.16% 3.52% 3.77% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 82.96 155.60 159.07 105.37 108.45 93.38 92.74 -1.83%
EPS 2.64 8.24 9.27 8.10 6.48 4.29 4.53 -8.59%
DPS 0.00 5.00 4.00 6.00 4.00 0.00 0.00 -
NAPS 0.9475 1.1592 1.0434 1.3363 1.2563 1.2173 1.2015 -3.87%
Adjusted Per Share Value based on latest NOSH - 334,123
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 73.08 108.68 109.96 72.41 68.68 57.60 57.09 4.19%
EPS 2.33 5.76 6.41 5.57 4.10 2.65 2.79 -2.95%
DPS 0.00 3.49 2.76 4.12 2.53 0.00 0.00 -
NAPS 0.8347 0.8096 0.7212 0.9183 0.7956 0.7508 0.7396 2.03%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.04 1.64 1.82 1.97 1.17 0.93 1.01 -
P/RPS 1.25 1.05 1.14 1.87 1.08 1.00 1.09 2.30%
P/EPS 39.40 19.90 19.63 24.32 18.06 21.68 22.30 9.94%
EY 2.54 5.02 5.09 4.11 5.54 4.61 4.49 -9.05%
DY 0.00 3.05 2.20 3.05 3.42 0.00 0.00 -
P/NAPS 1.10 1.41 1.74 1.47 0.93 0.76 0.84 4.59%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 08/09/16 26/08/15 29/08/14 30/08/13 30/08/12 23/08/11 -
Price 1.04 1.58 1.45 1.64 1.27 0.92 0.97 -
P/RPS 1.25 1.02 0.91 1.56 1.17 0.99 1.05 2.94%
P/EPS 39.40 19.17 15.64 20.25 19.60 21.45 21.41 10.68%
EY 2.54 5.22 6.39 4.94 5.10 4.66 4.67 -9.64%
DY 0.00 3.16 2.76 3.66 3.15 0.00 0.00 -
P/NAPS 1.10 1.36 1.39 1.23 1.01 0.76 0.81 5.22%

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