[PRTASCO] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 422.09%
YoY- 23.64%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 455,890 303,979 310,438 219,056 393,907 318,985 200,931 72.40%
PBT 36,304 34,557 32,422 26,848 17,312 -51,537 29,189 15.60%
Tax -9,295 -10,998 -8,899 -7,960 -11,807 -9,724 -7,745 12.89%
NP 27,009 23,559 23,523 18,888 5,505 -61,261 21,444 16.57%
-
NP to SH 20,016 15,365 17,751 13,106 -4,069 -69,180 16,205 15.07%
-
Tax Rate 25.60% 31.83% 27.45% 29.65% 68.20% - 26.53% -
Total Cost 428,881 280,420 286,915 200,168 388,402 380,246 179,487 78.44%
-
Net Worth 374,997 365,914 348,802 344,778 333,380 358,484 446,489 -10.95%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 13,389 - 13,407 - 16,734 - -
Div Payout % - 87.15% - 102.30% - 0.00% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 374,997 365,914 348,802 344,778 333,380 358,484 446,489 -10.95%
NOSH 335,838 334,749 334,293 335,191 334,451 334,687 334,123 0.34%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.92% 7.75% 7.58% 8.62% 1.40% -19.20% 10.67% -
ROE 5.34% 4.20% 5.09% 3.80% -1.22% -19.30% 3.63% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 135.75 90.81 92.86 65.35 117.78 95.31 60.14 71.81%
EPS 5.96 4.59 5.31 3.91 -1.21 -20.67 4.85 14.68%
DPS 0.00 4.00 0.00 4.00 0.00 5.00 0.00 -
NAPS 1.1166 1.0931 1.0434 1.0286 0.9968 1.0711 1.3363 -11.25%
Adjusted Per Share Value based on latest NOSH - 335,191
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 94.67 63.12 64.47 45.49 81.80 66.24 41.73 72.39%
EPS 4.16 3.19 3.69 2.72 -0.84 -14.37 3.37 15.02%
DPS 0.00 2.78 0.00 2.78 0.00 3.48 0.00 -
NAPS 0.7787 0.7599 0.7243 0.716 0.6923 0.7444 0.9272 -10.95%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.61 1.67 1.82 1.60 1.42 1.67 1.97 -
P/RPS 1.19 1.84 1.96 2.45 1.21 1.75 3.28 -49.03%
P/EPS 27.01 36.38 34.27 40.92 -116.72 -8.08 40.62 -23.76%
EY 3.70 2.75 2.92 2.44 -0.86 -12.38 2.46 31.17%
DY 0.00 2.40 0.00 2.50 0.00 2.99 0.00 -
P/NAPS 1.44 1.53 1.74 1.56 1.42 1.56 1.47 -1.36%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 24/11/15 26/08/15 27/05/15 27/02/15 25/11/14 29/08/14 -
Price 1.50 1.64 1.45 1.82 1.73 1.69 1.64 -
P/RPS 1.10 1.81 1.56 2.78 1.47 1.77 2.73 -45.35%
P/EPS 25.17 35.73 27.31 46.55 -142.20 -8.18 33.81 -17.81%
EY 3.97 2.80 3.66 2.15 -0.70 -12.23 2.96 21.55%
DY 0.00 2.44 0.00 2.20 0.00 2.96 0.00 -
P/NAPS 1.34 1.50 1.39 1.77 1.74 1.58 1.23 5.86%

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