[PRTASCO] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	1,110,207	826,119	523,341	127,097	1,289,363	833,473	529,494	63.45%
YoY %	34.39%	57.85%	311.77%	-90.14%	54.70%	57.41%	-	-
Horiz. %	209.67%	156.02%	98.84%	24.00%	243.51%	157.41%	100.00%	-
PBT	77,540	74,174	54,033	23,144	130,131	93,827	59,270	19.51%
YoY %	4.54%	37.28%	133.46%	-82.21%	38.69%	58.30%	-	-
Horiz. %	130.83%	125.15%	91.16%	39.05%	219.56%	158.30%	100.00%	-
Tax	-25,057	-22,785	-18,153	-7,128	-37,152	-27,857	-16,859	30.07%
YoY %	-9.97%	-25.52%	-154.67%	80.81%	-33.37%	-65.24%	-	-
Horiz. %	148.63%	135.15%	107.68%	42.28%	220.37%	165.24%	100.00%	-
NP	52,483	51,389	35,880	16,016	92,979	65,970	42,411	15.18%
YoY %	2.13%	43.22%	124.03%	-82.77%	40.94%	55.55%	-	-
Horiz. %	123.75%	121.17%	84.60%	37.76%	219.23%	155.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,387	42,007	27,714	13,350	66,238	46,222	30,857	23.45%
YoY %	0.90%	51.57%	107.60%	-79.85%	43.30%	49.79%	-	-
Horiz. %	137.37%	136.13%	89.81%	43.26%	214.66%	149.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.31%	30.72%	33.60%	30.80%	28.55%	29.69%	28.44%	-
YoY %	5.18%	-8.57%	9.09%	7.88%	-3.84%	4.40%	-	-
Horiz. %	113.61%	108.02%	118.14%	108.30%	100.39%	104.40%	100.00%	-
Total Cost	1,057,724	774,730	487,461	111,081	1,196,384	767,503	487,083	67.29%
YoY %	36.53%	58.93%	338.83%	-90.72%	55.88%	57.57%	-	-
Horiz. %	217.15%	159.06%	100.08%	22.81%	245.62%	157.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	344,664	404,708	389,879	389,699	374,109	365,859	347,316	-0.50%
YoY %	-14.84%	3.80%	0.05%	4.17%	2.25%	5.34%	-	-
Horiz. %	99.24%	116.52%	112.25%	112.20%	107.71%	105.34%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	29,786	26,949	16,816	-	26,803	26,775	13,314	70.63%
YoY %	10.53%	60.26%	0.00%	-	0.10%	101.10%	-	-
Horiz. %	223.72%	202.41%	126.30%	-	201.31%	201.10%	100.00%	-
Div Payout %	70.27%	64.15%	60.68%	-	40.47%	57.93%	43.15%	-
YoY %	9.54%	5.72%	0.00%	-	-30.14%	34.25%	-	-
Horiz. %	162.85%	148.67%	140.63%	-	93.79%	134.25%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	344,664	404,708	389,879	389,699	374,109	365,859	347,316	-0.50%
YoY %	-14.84%	3.80%	0.05%	4.17%	2.25%	5.34%	-	-
Horiz. %	99.24%	116.52%	112.25%	112.20%	107.71%	105.34%	100.00%	-
NOSH	424,692	336,864	336,334	335,427	335,042	334,699	332,869	17.54%
YoY %	26.07%	0.16%	0.27%	0.11%	0.10%	0.55%	-	-
Horiz. %	127.59%	101.20%	101.04%	100.77%	100.65%	100.55%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	4.73%	6.22%	6.86%	12.60%	7.21%	7.92%	8.01%	-
YoY %	-23.95%	-9.33%	-45.56%	74.76%	-8.96%	-1.12%	-	-
Horiz. %	59.05%	77.65%	85.64%	157.30%	90.01%	98.88%	100.00%	-
ROE	12.30%	10.38%	7.11%	3.43%	17.71%	12.63%	8.88%	-
YoY %	18.50%	45.99%	107.29%	-80.63%	40.22%	42.23%	-	-
Horiz. %	138.51%	116.89%	80.07%	38.63%	199.44%	142.23%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	298.18	245.24	155.60	37.89	384.84	249.02	159.07	51.73%
YoY %	21.59%	57.61%	310.66%	-90.15%	54.54%	56.55%	-	-
Horiz. %	187.45%	154.17%	97.82%	23.82%	241.93%	156.55%	100.00%	-
EPS	10.04	12.47	8.24	3.98	19.77	13.81	9.27	5.43%
YoY %	-19.49%	51.33%	107.04%	-79.87%	43.16%	48.98%	-	-
Horiz. %	108.31%	134.52%	88.89%	42.93%	213.27%	148.98%	100.00%	-
DPS	8.00	8.00	5.00	0.00	8.00	8.00	4.00	58.40%
YoY %	0.00%	60.00%	0.00%	0.00%	0.00%	100.00%	-	-
Horiz. %	200.00%	200.00%	125.00%	0.00%	200.00%	200.00%	100.00%	-
NAPS	0.9257	1.2014	1.1592	1.1618	1.1166	1.0931	1.0434	-7.63%
YoY %	-22.95%	3.64%	-0.22%	4.05%	2.15%	4.76%	-	-
Horiz. %	88.72%	115.14%	111.10%	111.35%	107.02%	104.76%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 335,427
RPS	230.55	171.55	108.68	26.39	267.75	173.08	109.96	63.44%
YoY %	34.39%	57.85%	311.82%	-90.14%	54.70%	57.40%	-	-
Horiz. %	209.67%	156.01%	98.84%	24.00%	243.50%	157.40%	100.00%	-
EPS	8.80	8.72	5.76	2.77	13.76	9.60	6.41	23.40%
YoY %	0.92%	51.39%	107.94%	-79.87%	43.33%	49.77%	-	-
Horiz. %	137.29%	136.04%	89.86%	43.21%	214.66%	149.77%	100.00%	-
DPS	6.19	5.60	3.49	0.00	5.57	5.56	2.76	70.91%
YoY %	10.54%	60.46%	0.00%	0.00%	0.18%	101.45%	-	-
Horiz. %	224.28%	202.90%	126.45%	0.00%	201.81%	201.45%	100.00%	-
NAPS	0.7157	0.8404	0.8096	0.8093	0.7769	0.7598	0.7212	-0.50%
YoY %	-14.84%	3.80%	0.04%	4.17%	2.25%	5.35%	-	-
Horiz. %	99.24%	116.53%	112.26%	112.22%	107.72%	105.35%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	1.13	1.56	1.64	1.54	1.61	1.67	1.82	-
P/RPS	0.38	0.64	1.05	4.06	0.42	0.67	1.14	-51.76%
YoY %	-40.62%	-39.05%	-74.14%	866.67%	-37.31%	-41.23%	-	-
Horiz. %	33.33%	56.14%	92.11%	356.14%	36.84%	58.77%	100.00%	-
P/EPS	9.93	12.51	19.90	38.69	8.14	12.09	19.63	-36.38%
YoY %	-20.62%	-37.14%	-48.57%	375.31%	-32.67%	-38.41%	-	-
Horiz. %	50.59%	63.73%	101.38%	197.10%	41.47%	61.59%	100.00%	-
EY	10.07	7.99	5.02	2.58	12.28	8.27	5.09	57.26%
YoY %	26.03%	59.16%	94.57%	-78.99%	48.49%	62.48%	-	-
Horiz. %	197.84%	156.97%	98.62%	50.69%	241.26%	162.48%	100.00%	-
DY	7.08	5.13	3.05	0.00	4.97	4.79	2.20	117.20%
YoY %	38.01%	68.20%	0.00%	0.00%	3.76%	117.73%	-	-
Horiz. %	321.82%	233.18%	138.64%	0.00%	225.91%	217.73%	100.00%	-
P/NAPS	1.22	1.30	1.41	1.33	1.44	1.53	1.74	-20.99%
YoY %	-6.15%	-7.80%	6.02%	-7.64%	-5.88%	-12.07%	-	-
Horiz. %	70.11%	74.71%	81.03%	76.44%	82.76%	87.93%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/02/17	24/11/16	08/09/16	25/05/16	24/02/16	24/11/15	26/08/15	-
Price	1.17	1.25	1.58	1.70	1.50	1.64	1.45	-
P/RPS	0.39	0.51	1.02	4.49	0.39	0.66	0.91	-43.01%
YoY %	-23.53%	-50.00%	-77.28%	1,051.28%	-40.91%	-27.47%	-	-
Horiz. %	42.86%	56.04%	112.09%	493.41%	42.86%	72.53%	100.00%	-
P/EPS	10.28	10.02	19.17	42.71	7.59	11.88	15.64	-24.30%
YoY %	2.59%	-47.73%	-55.12%	462.71%	-36.11%	-24.04%	-	-
Horiz. %	65.73%	64.07%	122.57%	273.08%	48.53%	75.96%	100.00%	-
EY	9.73	9.98	5.22	2.34	13.18	8.42	6.39	32.18%
YoY %	-2.51%	91.19%	123.08%	-82.25%	56.53%	31.77%	-	-
Horiz. %	152.27%	156.18%	81.69%	36.62%	206.26%	131.77%	100.00%	-
DY	6.84	6.40	3.16	0.00	5.33	4.88	2.76	82.62%
YoY %	6.87%	102.53%	0.00%	0.00%	9.22%	76.81%	-	-
Horiz. %	247.83%	231.88%	114.49%	0.00%	193.12%	176.81%	100.00%	-
P/NAPS	1.26	1.04	1.36	1.46	1.34	1.50	1.39	-6.30%
YoY %	21.15%	-23.53%	-6.85%	8.96%	-10.67%	7.91%	-	-
Horiz. %	90.65%	74.82%	97.84%	105.04%	96.40%	107.91%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos