[PRTASCO] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 49.79%
YoY- 209.08%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 523,341 127,097 1,289,363 833,473 529,494 219,056 1,061,573 -37.62%
PBT 54,033 23,144 130,131 93,827 59,270 26,848 16,670 119.17%
Tax -18,153 -7,128 -37,152 -27,857 -16,859 -7,960 -35,464 -36.03%
NP 35,880 16,016 92,979 65,970 42,411 18,888 -18,794 -
-
NP to SH 27,714 13,350 66,238 46,222 30,857 13,106 -46,444 -
-
Tax Rate 33.60% 30.80% 28.55% 29.69% 28.44% 29.65% 212.74% -
Total Cost 487,461 111,081 1,196,384 767,503 487,083 200,168 1,080,367 -41.20%
-
Net Worth 389,879 389,699 374,109 365,859 347,316 344,778 331,289 11.47%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 16,816 - 26,803 26,775 13,314 13,407 36,636 -40.52%
Div Payout % 60.68% - 40.47% 57.93% 43.15% 102.30% 0.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 389,879 389,699 374,109 365,859 347,316 344,778 331,289 11.47%
NOSH 336,334 335,427 335,042 334,699 332,869 335,191 333,054 0.65%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.86% 12.60% 7.21% 7.92% 8.01% 8.62% -1.77% -
ROE 7.11% 3.43% 17.71% 12.63% 8.88% 3.80% -14.02% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 155.60 37.89 384.84 249.02 159.07 65.35 318.74 -38.02%
EPS 8.24 3.98 19.77 13.81 9.27 3.91 -13.95 -
DPS 5.00 0.00 8.00 8.00 4.00 4.00 11.00 -40.91%
NAPS 1.1592 1.1618 1.1166 1.0931 1.0434 1.0286 0.9947 10.75%
Adjusted Per Share Value based on latest NOSH - 334,749
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 105.64 25.66 260.27 168.25 106.88 44.22 214.29 -37.62%
EPS 5.59 2.69 13.37 9.33 6.23 2.65 -9.38 -
DPS 3.39 0.00 5.41 5.41 2.69 2.71 7.40 -40.60%
NAPS 0.787 0.7866 0.7552 0.7385 0.7011 0.696 0.6687 11.48%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.64 1.54 1.61 1.67 1.82 1.60 1.42 -
P/RPS 1.05 4.06 0.42 0.67 1.14 2.45 0.45 76.01%
P/EPS 19.90 38.69 8.14 12.09 19.63 40.92 -10.18 -
EY 5.02 2.58 12.28 8.27 5.09 2.44 -9.82 -
DY 3.05 0.00 4.97 4.79 2.20 2.50 7.75 -46.32%
P/NAPS 1.41 1.33 1.44 1.53 1.74 1.56 1.43 -0.93%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 08/09/16 25/05/16 24/02/16 24/11/15 26/08/15 27/05/15 27/02/15 -
Price 1.58 1.70 1.50 1.64 1.45 1.82 1.73 -
P/RPS 1.02 4.49 0.39 0.66 0.91 2.78 0.54 52.86%
P/EPS 19.17 42.71 7.59 11.88 15.64 46.55 -12.41 -
EY 5.22 2.34 13.18 8.42 6.39 2.15 -8.06 -
DY 3.16 0.00 5.33 4.88 2.76 2.20 6.36 -37.29%
P/NAPS 1.36 1.46 1.34 1.50 1.39 1.77 1.74 -15.16%

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