[PRTASCO] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -86.91%
YoY- -12.91%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 127,097 219,056 147,750 134,713 118,911 121,940 158,621 -3.62%
PBT 23,144 26,848 21,706 15,538 11,559 11,796 20,076 2.39%
Tax -7,128 -7,960 -6,188 -6,325 -3,370 -5,531 -5,547 4.26%
NP 16,016 18,888 15,518 9,213 8,189 6,265 14,529 1.63%
-
NP to SH 13,350 13,106 10,600 4,906 5,633 3,604 9,850 5.19%
-
Tax Rate 30.80% 29.65% 28.51% 40.71% 29.15% 46.89% 27.63% -
Total Cost 111,081 200,168 132,232 125,500 110,722 115,675 144,092 -4.24%
-
Net Worth 389,699 344,778 425,542 372,396 362,379 356,498 349,348 1.83%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 13,407 19,690 12,264 11,858 14,892 14,834 -
Div Payout % - 102.30% 185.76% 250.00% 210.53% 413.22% 150.60% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 389,699 344,778 425,542 372,396 362,379 356,498 349,348 1.83%
NOSH 335,427 335,191 328,173 306,624 296,473 297,851 296,686 2.06%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.60% 8.62% 10.50% 6.84% 6.89% 5.14% 9.16% -
ROE 3.43% 3.80% 2.49% 1.32% 1.55% 1.01% 2.82% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 37.89 65.35 45.02 43.93 40.11 40.94 53.46 -5.57%
EPS 3.98 3.91 3.23 1.60 1.90 1.21 3.32 3.06%
DPS 0.00 4.00 6.00 4.00 4.00 5.00 5.00 -
NAPS 1.1618 1.0286 1.2967 1.2145 1.2223 1.1969 1.1775 -0.22%
Adjusted Per Share Value based on latest NOSH - 306,624
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 26.39 45.49 30.68 27.97 24.69 25.32 32.94 -3.62%
EPS 2.77 2.72 2.20 1.02 1.17 0.75 2.05 5.13%
DPS 0.00 2.78 4.09 2.55 2.46 3.09 3.08 -
NAPS 0.8093 0.716 0.8837 0.7733 0.7525 0.7403 0.7255 1.83%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.54 1.60 1.91 1.09 0.93 1.08 1.04 -
P/RPS 4.06 2.45 4.24 2.48 2.32 2.64 1.95 12.98%
P/EPS 38.69 40.92 59.13 68.13 48.95 89.26 31.33 3.57%
EY 2.58 2.44 1.69 1.47 2.04 1.12 3.19 -3.47%
DY 0.00 2.50 3.14 3.67 4.30 4.63 4.81 -
P/NAPS 1.33 1.56 1.47 0.90 0.76 0.90 0.88 7.11%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 27/05/14 27/05/13 23/05/12 25/05/11 31/05/10 -
Price 1.70 1.82 1.95 1.19 0.94 1.16 1.03 -
P/RPS 4.49 2.78 4.33 2.71 2.34 2.83 1.93 15.09%
P/EPS 42.71 46.55 60.37 74.38 49.47 95.87 31.02 5.46%
EY 2.34 2.15 1.66 1.34 2.02 1.04 3.22 -5.17%
DY 0.00 2.20 3.08 3.36 4.26 4.31 4.85 -
P/NAPS 1.46 1.77 1.50 0.98 0.77 0.97 0.87 9.00%

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