[PRTASCO] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 21.08%
YoY- 42.86%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,298,877 1,242,386 987,656 847,271 698,430 718,957 732,895 9.99%
PBT 123,773 25,045 116,033 112,967 72,991 84,962 88,177 5.80%
Tax -37,811 -38,390 -33,008 -36,648 -23,173 -31,542 -22,963 8.65%
NP 85,962 -13,345 83,025 76,319 49,818 53,420 65,214 4.70%
-
NP to SH 63,614 -42,392 55,216 44,490 31,142 40,500 41,966 7.17%
-
Tax Rate 30.55% 153.28% 28.45% 32.44% 31.75% 37.12% 26.04% -
Total Cost 1,212,915 1,255,731 904,631 770,952 648,612 665,537 667,681 10.45%
-
Net Worth 337,183 348,802 446,489 381,617 360,574 337,037 341,069 -0.19%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 30,249 43,513 12,445 12,264 35,609 29,718 26,694 2.10%
Div Payout % 47.55% 0.00% 22.54% 27.57% 114.34% 73.38% 63.61% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 337,183 348,802 446,489 381,617 360,574 337,037 341,069 -0.19%
NOSH 337,183 334,293 334,123 303,762 296,208 280,513 296,608 2.15%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.62% -1.07% 8.41% 9.01% 7.13% 7.43% 8.90% -
ROE 18.87% -12.15% 12.37% 11.66% 8.64% 12.02% 12.30% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 385.21 371.64 295.60 278.93 235.79 256.30 247.09 7.67%
EPS 18.87 -12.68 16.53 14.65 10.51 14.44 14.15 4.91%
DPS 9.00 13.00 3.72 4.04 12.00 10.59 9.00 0.00%
NAPS 1.00 1.0434 1.3363 1.2563 1.2173 1.2015 1.1499 -2.29%
Adjusted Per Share Value based on latest NOSH - 303,762
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 269.73 258.00 205.10 175.95 145.04 149.30 152.19 9.99%
EPS 13.21 -8.80 11.47 9.24 6.47 8.41 8.71 7.18%
DPS 6.28 9.04 2.58 2.55 7.39 6.17 5.54 2.10%
NAPS 0.7002 0.7243 0.9272 0.7925 0.7488 0.6999 0.7083 -0.19%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.64 1.82 1.97 1.17 0.93 1.01 1.00 -
P/RPS 0.43 0.49 0.67 0.42 0.39 0.39 0.40 1.21%
P/EPS 8.69 -14.35 11.92 7.99 8.85 7.00 7.07 3.49%
EY 11.50 -6.97 8.39 12.52 11.30 14.29 14.15 -3.39%
DY 5.49 7.14 1.89 3.45 12.90 10.49 9.00 -7.90%
P/NAPS 1.64 1.74 1.47 0.93 0.76 0.84 0.87 11.13%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 08/09/16 26/08/15 29/08/14 30/08/13 30/08/12 23/08/11 24/08/10 -
Price 1.58 1.45 1.64 1.27 0.92 0.97 1.04 -
P/RPS 0.41 0.39 0.55 0.46 0.39 0.38 0.42 -0.40%
P/EPS 8.37 -11.43 9.92 8.67 8.75 6.72 7.35 2.18%
EY 11.94 -8.75 10.08 11.53 11.43 14.88 13.60 -2.14%
DY 5.70 8.97 2.27 3.18 13.04 10.92 8.65 -6.70%
P/NAPS 1.58 1.39 1.23 1.01 0.76 0.81 0.90 9.82%

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