[PRTASCO] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 0.9%
YoY- -36.01%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 653,161 351,934 132,172 1,110,207 826,119 523,341 127,097 197.50%
PBT 45,334 22,990 6,724 77,540 74,174 54,033 23,144 56.48%
Tax -11,887 -6,420 -1,708 -25,057 -22,785 -18,153 -7,128 40.58%
NP 33,447 16,570 5,016 52,483 51,389 35,880 16,016 63.30%
-
NP to SH 21,485 11,197 3,298 42,387 42,007 27,714 13,350 37.29%
-
Tax Rate 26.22% 27.93% 25.40% 32.31% 30.72% 33.60% 30.80% -
Total Cost 619,714 335,364 127,156 1,057,724 774,730 487,461 111,081 214.22%
-
Net Worth 403,678 401,939 395,746 344,664 404,708 389,879 389,699 2.37%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 12,726 - - 29,786 26,949 16,816 - -
Div Payout % 59.23% - - 70.27% 64.15% 60.68% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 403,678 401,939 395,746 344,664 404,708 389,879 389,699 2.37%
NOSH 424,692 424,692 424,692 424,692 336,864 336,334 335,427 17.01%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.12% 4.71% 3.80% 4.73% 6.22% 6.86% 12.60% -
ROE 5.32% 2.79% 0.83% 12.30% 10.38% 7.11% 3.43% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 153.97 82.96 31.16 298.18 245.24 155.60 37.89 154.43%
EPS 5.07 2.64 0.78 10.04 12.47 8.24 3.98 17.49%
DPS 3.00 0.00 0.00 8.00 8.00 5.00 0.00 -
NAPS 0.9516 0.9475 0.9329 0.9257 1.2014 1.1592 1.1618 -12.44%
Adjusted Per Share Value based on latest NOSH - 424,692
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 135.64 73.08 27.45 230.55 171.55 108.68 26.39 197.53%
EPS 4.46 2.33 0.68 8.80 8.72 5.76 2.77 37.33%
DPS 2.64 0.00 0.00 6.19 5.60 3.49 0.00 -
NAPS 0.8383 0.8347 0.8218 0.7157 0.8404 0.8096 0.8093 2.37%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.08 1.04 1.10 1.13 1.56 1.64 1.54 -
P/RPS 0.70 1.25 3.53 0.38 0.64 1.05 4.06 -68.98%
P/EPS 21.32 39.40 141.49 9.93 12.51 19.90 38.69 -32.76%
EY 4.69 2.54 0.71 10.07 7.99 5.02 2.58 48.89%
DY 2.78 0.00 0.00 7.08 5.13 3.05 0.00 -
P/NAPS 1.13 1.10 1.18 1.22 1.30 1.41 1.33 -10.28%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 25/08/17 25/05/17 27/02/17 24/11/16 08/09/16 25/05/16 -
Price 1.07 1.04 0.995 1.17 1.25 1.58 1.70 -
P/RPS 0.69 1.25 3.19 0.39 0.51 1.02 4.49 -71.27%
P/EPS 21.13 39.40 127.98 10.28 10.02 19.17 42.71 -37.42%
EY 4.73 2.54 0.78 9.73 9.98 5.22 2.34 59.80%
DY 2.80 0.00 0.00 6.84 6.40 3.16 0.00 -
P/NAPS 1.12 1.10 1.07 1.26 1.04 1.36 1.46 -16.18%

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