[PRTASCO] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -13.86%
YoY- -56.21%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 992,082 966,784 916,014 917,565 1,115,282 1,110,207 1,297,676 -16.40%
PBT 69,297 71,675 51,045 48,842 61,120 77,540 109,357 -26.24%
Tax -22,582 -21,232 -14,234 -13,399 -19,637 -25,057 -31,445 -19.82%
NP 46,715 50,443 36,811 35,443 41,483 52,483 77,912 -28.91%
-
NP to SH 24,723 30,162 23,849 27,854 32,335 42,387 62,542 -46.16%
-
Tax Rate 32.59% 29.62% 27.89% 27.43% 32.13% 32.31% 28.75% -
Total Cost 945,367 916,341 879,203 882,122 1,073,799 1,057,724 1,219,764 -15.63%
-
Net Worth 373,176 398,164 403,678 401,939 395,746 344,664 337,895 6.85%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 25,452 25,452 12,726 10,136 26,996 26,996 26,996 -3.85%
Div Payout % 102.95% 84.39% 53.36% 36.39% 83.49% 63.69% 43.16% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 373,176 398,164 403,678 401,939 395,746 344,664 337,895 6.85%
NOSH 424,692 424,692 424,692 424,692 424,211 372,328 337,895 16.48%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.71% 5.22% 4.02% 3.86% 3.72% 4.73% 6.00% -
ROE 6.63% 7.58% 5.91% 6.93% 8.17% 12.30% 18.51% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 233.87 227.90 215.93 216.30 262.91 298.18 384.05 -28.17%
EPS 5.83 7.11 5.62 6.57 7.62 11.38 18.51 -53.74%
DPS 6.00 6.00 3.00 2.39 6.36 7.25 8.00 -17.46%
NAPS 0.8797 0.9386 0.9516 0.9475 0.9329 0.9257 1.00 -8.19%
Adjusted Per Share Value based on latest NOSH - 424,692
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 200.26 195.16 184.91 185.22 225.13 224.11 261.95 -16.40%
EPS 4.99 6.09 4.81 5.62 6.53 8.56 12.62 -46.15%
DPS 5.14 5.14 2.57 2.05 5.45 5.45 5.45 -3.83%
NAPS 0.7533 0.8037 0.8149 0.8114 0.7989 0.6957 0.6821 6.84%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.95 1.05 1.08 1.04 1.10 1.13 1.56 -
P/RPS 0.41 0.46 0.50 0.48 0.42 0.38 0.41 0.00%
P/EPS 16.30 14.77 19.21 15.84 14.43 9.93 8.43 55.26%
EY 6.13 6.77 5.21 6.31 6.93 10.07 11.86 -35.62%
DY 6.32 5.71 2.78 2.30 5.79 6.42 5.13 14.93%
P/NAPS 1.08 1.12 1.13 1.10 1.18 1.22 1.56 -21.75%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 29/11/17 25/08/17 25/05/17 27/02/17 24/11/16 -
Price 0.57 1.05 1.07 1.04 0.995 1.17 1.25 -
P/RPS 0.24 0.46 0.50 0.48 0.38 0.39 0.33 -19.14%
P/EPS 9.78 14.77 19.03 15.84 13.05 10.28 6.75 28.07%
EY 10.22 6.77 5.25 6.31 7.66 9.73 14.81 -21.92%
DY 10.53 5.71 2.80 2.30 6.40 6.20 6.40 39.41%
P/NAPS 0.65 1.12 1.12 1.10 1.07 1.26 1.25 -35.36%

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