[PRTASCO] YoY TTM 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- -12.89%
YoY- 17.73%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,305,030 1,061,573 969,706 793,895 695,985 771,050 679,437 11.48%
PBT 129,010 16,670 104,732 106,557 72,205 94,123 89,404 6.29%
Tax -36,517 -35,464 -31,706 -35,342 -23,964 -30,499 -24,726 6.71%
NP 92,493 -18,794 73,026 71,215 48,241 63,624 64,678 6.14%
-
NP to SH 66,757 -46,444 48,171 37,472 31,828 47,066 43,196 7.52%
-
Tax Rate 28.31% 212.74% 30.27% 33.17% 33.19% 32.40% 27.66% -
Total Cost 1,212,537 1,080,367 896,680 722,680 647,744 707,426 614,759 11.98%
-
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 40,169 16,734 24,710 11,858 38,642 29,660 35,573 2.04%
Div Payout % 60.17% 0.00% 51.30% 31.65% 121.41% 63.02% 82.35% -
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 7.09% -1.77% 7.53% 8.97% 6.93% 8.25% 9.52% -
ROE 17.80% -13.93% 15.63% 12.65% 10.72% 15.87% 14.24% -
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 388.59 317.41 314.70 267.97 234.45 260.00 224.06 9.60%
EPS 19.88 -13.89 15.63 12.65 10.72 15.87 14.24 5.71%
DPS 12.00 5.00 8.00 4.00 13.02 10.00 11.73 0.37%
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 271.00 220.45 201.37 164.86 144.53 160.12 141.09 11.48%
EPS 13.86 -9.64 10.00 7.78 6.61 9.77 8.97 7.51%
DPS 8.34 3.48 5.13 2.46 8.02 6.16 7.39 2.03%
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 0.41 0.45 0.44 0.37 0.38 0.42 0.41 0.00%
P/EPS 8.10 -10.23 8.83 7.83 8.30 6.87 6.39 4.02%
EY 12.35 -9.78 11.33 12.78 12.05 14.56 15.65 -3.86%
DY 7.45 3.52 5.80 4.04 14.63 9.17 12.89 -8.72%
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 0.39 0.55 0.49 0.36 0.40 0.42 0.44 -1.98%
P/EPS 7.55 -12.46 9.91 7.63 8.77 6.81 6.95 1.38%
EY 13.25 -8.03 10.09 13.11 11.41 14.70 14.39 -1.36%
DY 8.00 2.89 5.16 4.15 13.85 9.26 11.85 -6.33%
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