[PRTASCO] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -68.88%
YoY- -75.3%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 966,784 870,881 703,868 528,688 1,110,207 1,101,492 1,046,682 -5.14%
PBT 71,675 60,445 45,980 26,896 77,540 98,898 108,066 -23.88%
Tax -21,232 -15,849 -12,840 -6,832 -25,057 -30,380 -36,306 -29.99%
NP 50,443 44,596 33,140 20,064 52,483 68,518 71,760 -20.89%
-
NP to SH 30,162 28,646 22,394 13,192 42,387 56,009 55,428 -33.27%
-
Tax Rate 29.62% 26.22% 27.93% 25.40% 32.31% 30.72% 33.60% -
Total Cost 916,341 826,285 670,728 508,624 1,057,724 1,032,973 974,922 -4.03%
-
Net Worth 398,164 403,678 401,939 395,746 344,664 404,708 389,879 1.40%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 25,452 16,968 - - 29,786 35,932 33,633 -16.91%
Div Payout % 84.39% 59.23% - - 70.27% 64.15% 60.68% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 398,164 403,678 401,939 395,746 344,664 404,708 389,879 1.40%
NOSH 424,692 424,692 424,692 424,692 424,692 336,864 336,334 16.77%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.22% 5.12% 4.71% 3.80% 4.73% 6.22% 6.86% -
ROE 7.58% 7.10% 5.57% 3.33% 12.30% 13.84% 14.22% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 227.90 205.29 165.92 124.63 298.18 326.98 311.20 -18.70%
EPS 7.11 6.76 5.28 3.12 10.04 16.63 16.48 -42.81%
DPS 6.00 4.00 0.00 0.00 8.00 10.67 10.00 -28.79%
NAPS 0.9386 0.9516 0.9475 0.9329 0.9257 1.2014 1.1592 -13.09%
Adjusted Per Share Value based on latest NOSH - 424,692
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 195.16 175.80 142.08 106.72 224.11 222.35 211.28 -5.13%
EPS 6.09 5.78 4.52 2.66 8.56 11.31 11.19 -33.26%
DPS 5.14 3.43 0.00 0.00 6.01 7.25 6.79 -16.89%
NAPS 0.8037 0.8149 0.8114 0.7989 0.6957 0.8169 0.787 1.40%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.05 1.08 1.04 1.10 1.13 1.56 1.64 -
P/RPS 0.46 0.53 0.63 0.88 0.38 0.48 0.53 -8.98%
P/EPS 14.77 15.99 19.70 35.37 9.93 9.38 9.95 30.03%
EY 6.77 6.25 5.08 2.83 10.07 10.66 10.05 -23.09%
DY 5.71 3.70 0.00 0.00 7.08 6.84 6.10 -4.29%
P/NAPS 1.12 1.13 1.10 1.18 1.22 1.30 1.41 -14.19%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 25/08/17 25/05/17 27/02/17 24/11/16 08/09/16 -
Price 1.05 1.07 1.04 0.995 1.17 1.25 1.58 -
P/RPS 0.46 0.52 0.63 0.80 0.39 0.38 0.51 -6.63%
P/EPS 14.77 15.84 19.70 32.00 10.28 7.52 9.59 33.25%
EY 6.77 6.31 5.08 3.13 9.73 13.30 10.43 -24.97%
DY 5.71 3.74 0.00 0.00 6.84 8.53 6.33 -6.62%
P/NAPS 1.12 1.12 1.10 1.07 1.26 1.04 1.36 -12.10%

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