[PRTASCO] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -62.55%
YoY- -45.15%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 455,890 393,907 387,994 309,867 245,547 280,208 226,003 12.40%
PBT 36,304 17,312 34,751 34,788 24,074 22,824 24,435 6.81%
Tax -9,295 -11,807 -10,493 -13,954 -6,185 -11,410 -5,372 9.56%
NP 27,009 5,505 24,258 20,834 17,889 11,414 19,063 5.97%
-
NP to SH 20,016 -4,069 15,405 6,738 12,284 11,712 12,840 7.67%
-
Tax Rate 25.60% 68.20% 30.19% 40.11% 25.69% 49.99% 21.98% -
Total Cost 428,881 388,402 363,736 289,033 227,658 268,794 206,940 12.90%
-
Net Worth 374,997 333,380 308,135 296,264 296,862 296,559 303,241 3.60%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 11,874 - - -
Div Payout % - - - - 96.67% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 374,997 333,380 308,135 296,264 296,862 296,559 303,241 3.60%
NOSH 335,838 334,451 308,135 296,264 296,862 296,559 303,241 1.71%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.92% 1.40% 6.25% 6.72% 7.29% 4.07% 8.43% -
ROE 5.34% -1.22% 5.00% 2.27% 4.14% 3.95% 4.23% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 135.75 117.78 125.92 104.59 82.71 94.49 74.53 10.50%
EPS 5.96 -1.21 4.93 2.27 4.14 3.95 4.33 5.46%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.1166 0.9968 1.00 1.00 1.00 1.00 1.00 1.85%
Adjusted Per Share Value based on latest NOSH - 296,264
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 94.67 81.80 80.57 64.35 50.99 58.19 46.93 12.40%
EPS 4.16 -0.84 3.20 1.40 2.55 2.43 2.67 7.66%
DPS 0.00 0.00 0.00 0.00 2.47 0.00 0.00 -
NAPS 0.7787 0.6923 0.6399 0.6152 0.6165 0.6158 0.6297 3.60%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.61 1.42 1.38 0.99 0.89 1.09 0.91 -
P/RPS 1.19 1.21 1.10 0.95 1.08 1.15 1.22 -0.41%
P/EPS 27.01 -116.72 27.60 43.53 21.51 27.60 21.49 3.88%
EY 3.70 -0.86 3.62 2.30 4.65 3.62 4.65 -3.73%
DY 0.00 0.00 0.00 0.00 4.49 0.00 0.00 -
P/NAPS 1.44 1.42 1.38 0.99 0.89 1.09 0.91 7.94%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 24/02/14 26/02/13 27/02/12 28/02/11 25/02/10 -
Price 1.50 1.73 1.55 0.965 0.94 1.08 0.99 -
P/RPS 1.10 1.47 1.23 0.92 1.14 1.14 1.33 -3.11%
P/EPS 25.17 -142.20 31.00 42.43 22.72 27.35 23.38 1.23%
EY 3.97 -0.70 3.23 2.36 4.40 3.66 4.28 -1.24%
DY 0.00 0.00 0.00 0.00 4.26 0.00 0.00 -
P/NAPS 1.34 1.74 1.55 0.97 0.94 1.08 0.99 5.17%

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