[PRTASCO] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 153.09%
YoY- 194.18%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 303,979 318,985 250,981 206,673 175,528 163,839 179,889 9.13%
PBT 34,557 -51,537 30,387 38,585 15,733 29,740 22,183 7.66%
Tax -10,998 -9,724 -8,582 -10,063 -5,663 -8,016 -6,518 9.10%
NP 23,559 -61,261 21,805 28,522 10,070 21,724 15,665 7.03%
-
NP to SH 15,365 -69,180 13,006 17,992 6,116 15,360 9,132 9.05%
-
Tax Rate 31.83% - 28.24% 26.08% 35.99% 26.95% 29.38% -
Total Cost 280,420 380,246 229,176 178,151 165,458 142,115 164,224 9.32%
-
Net Worth 365,914 358,484 390,740 379,375 358,320 355,919 350,751 0.70%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 13,389 16,734 12,445 29,689 11,875 14,826 11,859 2.04%
Div Payout % 87.15% 0.00% 95.69% 165.02% 194.17% 96.53% 129.87% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 365,914 358,484 390,740 379,375 358,320 355,919 350,751 0.70%
NOSH 334,749 334,687 311,148 296,897 296,893 296,525 296,493 2.04%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.75% -19.20% 8.69% 13.80% 5.74% 13.26% 8.71% -
ROE 4.20% -19.30% 3.33% 4.74% 1.71% 4.32% 2.60% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 90.81 95.31 80.66 69.61 59.12 55.25 60.67 6.94%
EPS 4.59 -20.67 4.18 6.06 2.06 5.18 3.08 6.87%
DPS 4.00 5.00 4.00 10.00 4.00 5.00 4.00 0.00%
NAPS 1.0931 1.0711 1.2558 1.2778 1.2069 1.2003 1.183 -1.30%
Adjusted Per Share Value based on latest NOSH - 296,897
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 61.36 64.39 50.66 41.72 35.43 33.07 36.31 9.13%
EPS 3.10 -13.96 2.63 3.63 1.23 3.10 1.84 9.07%
DPS 2.70 3.38 2.51 5.99 2.40 2.99 2.39 2.05%
NAPS 0.7386 0.7236 0.7887 0.7658 0.7233 0.7185 0.708 0.70%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.67 1.67 1.33 0.92 0.96 1.04 0.90 -
P/RPS 1.84 1.75 1.65 1.32 1.62 1.88 1.48 3.69%
P/EPS 36.38 -8.08 31.82 15.18 46.60 20.08 29.22 3.71%
EY 2.75 -12.38 3.14 6.59 2.15 4.98 3.42 -3.56%
DY 2.40 2.99 3.01 10.87 4.17 4.81 4.44 -9.74%
P/NAPS 1.53 1.56 1.06 0.72 0.80 0.87 0.76 12.36%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 25/11/14 28/11/13 28/11/12 23/11/11 24/11/10 26/11/09 -
Price 1.64 1.69 1.39 0.96 0.96 1.06 1.01 -
P/RPS 1.81 1.77 1.72 1.38 1.62 1.92 1.66 1.45%
P/EPS 35.73 -8.18 33.25 15.84 46.60 20.46 32.79 1.44%
EY 2.80 -12.23 3.01 6.31 2.15 4.89 3.05 -1.41%
DY 2.44 2.96 2.88 10.42 4.17 4.72 3.96 -7.75%
P/NAPS 1.50 1.58 1.11 0.75 0.80 0.88 0.85 9.92%

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