[PRTASCO] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 157.63%
YoY- -8.47%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 200,931 196,018 158,444 152,970 168,382 149,323 170,703 2.75%
PBT 29,189 24,056 21,625 20,602 21,483 21,138 14,063 12.93%
Tax -7,745 -6,306 -7,955 -6,585 -5,526 -6,187 -4,536 9.32%
NP 21,444 17,750 13,670 14,017 15,957 14,951 9,527 14.47%
-
NP to SH 16,205 14,854 7,109 9,285 10,144 10,314 4,799 22.47%
-
Tax Rate 26.53% 26.21% 36.79% 31.96% 25.72% 29.27% 32.25% -
Total Cost 179,487 178,268 144,774 138,953 152,425 134,372 161,176 1.80%
-
Net Worth 446,489 381,617 360,574 337,037 341,069 341,428 321,621 5.61%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - 11,849 -
Div Payout % - - - - - - 246.91% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 446,489 381,617 360,574 337,037 341,069 341,428 321,621 5.61%
NOSH 334,123 303,762 296,208 280,513 296,608 296,379 296,234 2.02%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.67% 9.06% 8.63% 9.16% 9.48% 10.01% 5.58% -
ROE 3.63% 3.89% 1.97% 2.75% 2.97% 3.02% 1.49% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 60.14 64.53 53.49 54.53 56.77 50.38 57.62 0.71%
EPS 4.85 4.89 2.40 3.31 3.42 3.48 1.62 20.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.3363 1.2563 1.2173 1.2015 1.1499 1.152 1.0857 3.52%
Adjusted Per Share Value based on latest NOSH - 280,513
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 41.73 40.71 32.90 31.77 34.97 31.01 35.45 2.75%
EPS 3.37 3.08 1.48 1.93 2.11 2.14 1.00 22.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.46 -
NAPS 0.9272 0.7925 0.7488 0.6999 0.7083 0.709 0.6679 5.61%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.97 1.17 0.93 1.01 1.00 0.79 0.82 -
P/RPS 3.28 1.81 1.74 1.85 1.76 1.57 1.42 14.96%
P/EPS 40.62 23.93 38.75 30.51 29.24 22.70 50.62 -3.60%
EY 2.46 4.18 2.58 3.28 3.42 4.41 1.98 3.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.88 -
P/NAPS 1.47 0.93 0.76 0.84 0.87 0.69 0.76 11.61%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 30/08/13 30/08/12 23/08/11 24/08/10 27/08/09 26/08/08 -
Price 1.64 1.27 0.92 0.97 1.04 0.90 0.71 -
P/RPS 2.73 1.97 1.72 1.78 1.83 1.79 1.23 14.20%
P/EPS 33.81 25.97 38.33 29.31 30.41 25.86 43.83 -4.23%
EY 2.96 3.85 2.61 3.41 3.29 3.87 2.28 4.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.63 -
P/NAPS 1.23 1.01 0.76 0.81 0.90 0.78 0.65 11.21%

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