[PRTASCO] QoQ 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- 767.89%
YoY- -75.3%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
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 313,623 301,227 219,762 132,172 284,088 302,778 396,244 -14.39%
PBT 26,341 22,344 16,266 6,724 3,366 20,141 30,889 -10.04%
Tax -9,345 -5,467 -4,712 -1,708 -2,272 -4,632 -11,025 -10.40%
NP 16,996 16,877 11,554 5,016 1,094 15,509 19,864 -9.84%
-
NP to SH 8,677 10,288 7,899 3,298 380 14,293 14,364 -28.47%
-
Tax Rate 35.48% 24.47% 28.97% 25.40% 67.50% 23.00% 35.69% -
Total Cost 296,627 284,350 208,208 127,156 282,994 287,269 376,380 -14.64%
-
Net Worth 398,164 403,678 401,939 395,746 344,664 405,948 390,862 1.23%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 12,726 12,726 - - - 10,136 16,859 -17.05%
Div Payout % 146.67% 123.70% - - - 70.92% 117.37% -
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 398,164 403,678 401,939 395,746 344,664 405,948 390,862 1.23%
NOSH 424,692 424,692 424,692 424,692 424,692 337,895 337,183 16.57%
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 5.42% 5.60% 5.26% 3.80% 0.39% 5.12% 5.01% -
ROE 2.18% 2.55% 1.97% 0.83% 0.11% 3.52% 3.67% -
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 73.93 71.01 51.80 31.16 76.30 89.61 117.52 -26.51%
EPS 2.05 2.43 1.86 0.78 0.09 4.23 4.26 -38.50%
DPS 3.00 3.00 0.00 0.00 0.00 3.00 5.00 -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 63.31 60.81 44.36 26.68 57.35 61.12 79.99 -14.39%
EPS 1.75 2.08 1.59 0.67 0.08 2.89 2.90 -28.52%
DPS 2.57 2.57 0.00 0.00 0.00 2.05 3.40 -16.97%
NAPS 0.8037 0.8149 0.8114 0.7989 0.6957 0.8194 0.789 1.23%
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 1.42 1.52 2.01 3.53 1.48 1.74 1.40 0.94%
P/EPS 51.33 44.53 55.85 141.49 1,107.19 36.88 38.50 21.07%
EY 1.95 2.25 1.79 0.71 0.09 2.71 2.60 -17.40%
DY 2.86 2.78 0.00 0.00 0.00 1.92 3.05 -4.18%
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 1.42 1.51 2.01 3.19 1.53 1.39 1.34 3.93%
P/EPS 51.33 44.12 55.85 127.98 1,146.38 29.55 37.09 24.11%
EY 1.95 2.27 1.79 0.78 0.09 3.38 2.70 -19.45%
DY 2.86 2.80 0.00 0.00 0.00 2.40 3.16 -6.41%
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