[PRTASCO] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 65.82%
YoY- 6.62%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 826,119 833,473 667,666 581,712 484,028 450,438 490,843 9.05%
PBT 74,174 93,827 -642 69,984 71,769 48,130 71,300 0.66%
Tax -22,785 -27,857 -23,657 -21,213 -21,388 -17,777 -19,089 2.99%
NP 51,389 65,970 -24,299 48,771 50,381 30,353 52,211 -0.26%
-
NP to SH 42,007 46,222 -42,375 32,768 30,734 19,544 35,355 2.91%
-
Tax Rate 30.72% 29.69% - 30.31% 29.80% 36.94% 26.77% -
Total Cost 774,730 767,503 691,965 532,941 433,647 420,085 438,632 9.93%
-
Net Worth 404,708 365,859 355,983 383,504 379,072 357,931 356,011 2.15%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 26,949 26,775 16,617 24,430 29,666 11,862 14,830 10.45%
Div Payout % 64.15% 57.93% 0.00% 74.56% 96.53% 60.70% 41.95% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 404,708 365,859 355,983 383,504 379,072 357,931 356,011 2.15%
NOSH 336,864 334,699 332,352 305,386 296,660 296,570 296,602 2.14%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.22% 7.92% -3.64% 8.38% 10.41% 6.74% 10.64% -
ROE 10.38% 12.63% -11.90% 8.54% 8.11% 5.46% 9.93% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 245.24 249.02 200.89 190.48 163.16 151.88 165.49 6.76%
EPS 12.47 13.81 -12.75 10.73 10.36 6.59 11.92 0.75%
DPS 8.00 8.00 5.00 8.00 10.00 4.00 5.00 8.14%
NAPS 1.2014 1.0931 1.0711 1.2558 1.2778 1.2069 1.2003 0.01%
Adjusted Per Share Value based on latest NOSH - 311,148
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 166.76 168.25 134.78 117.42 97.71 90.93 99.08 9.05%
EPS 8.48 9.33 -8.55 6.61 6.20 3.95 7.14 2.90%
DPS 5.44 5.41 3.35 4.93 5.99 2.39 2.99 10.47%
NAPS 0.8169 0.7385 0.7186 0.7741 0.7652 0.7225 0.7186 2.15%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.56 1.67 1.67 1.33 0.92 0.96 1.04 -
P/RPS 0.64 0.67 0.83 0.70 0.56 0.63 0.63 0.26%
P/EPS 12.51 12.09 -13.10 12.40 8.88 14.57 8.72 6.19%
EY 7.99 8.27 -7.63 8.07 11.26 6.86 11.46 -5.82%
DY 5.13 4.79 2.99 6.02 10.87 4.17 4.81 1.07%
P/NAPS 1.30 1.53 1.56 1.06 0.72 0.80 0.87 6.91%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 24/11/15 25/11/14 28/11/13 28/11/12 23/11/11 24/11/10 -
Price 1.25 1.64 1.69 1.39 0.96 0.96 1.06 -
P/RPS 0.51 0.66 0.84 0.73 0.59 0.63 0.64 -3.71%
P/EPS 10.02 11.88 -13.25 12.95 9.27 14.57 8.89 2.01%
EY 9.98 8.42 -7.54 7.72 10.79 6.86 11.25 -1.97%
DY 6.40 4.88 2.96 5.76 10.42 4.17 4.72 5.20%
P/NAPS 1.04 1.50 1.58 1.11 0.75 0.80 0.88 2.82%

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