[PRTASCO] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -69.9%
YoY- -79.97%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 847,593 901,155 892,342 948,160 1,014,503 992,082 966,784 -8.42%
PBT -13,902 -20,427 -23,834 42,386 56,423 69,297 71,675 -
Tax -15,352 -13,824 -13,195 -20,892 -21,669 -22,582 -21,232 -19.48%
NP -29,254 -34,251 -37,029 21,494 34,754 46,715 50,443 -
-
NP to SH -41,460 -45,178 -48,548 4,776 15,865 24,723 30,162 -
-
Tax Rate - - - 49.29% 38.40% 32.59% 29.62% -
Total Cost 876,847 935,406 929,371 926,666 979,749 945,367 916,341 -2.90%
-
Net Worth 333,799 334,791 333,286 357,819 371,478 373,176 398,164 -11.11%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 18,250 15,317 12,372 25,099 25,452 25,452 25,452 -19.93%
Div Payout % 0.00% 0.00% 0.00% 525.52% 160.43% 102.95% 84.39% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 333,799 334,791 333,286 357,819 371,478 373,176 398,164 -11.11%
NOSH 495,392 495,392 495,392 495,392 495,392 424,692 424,692 10.84%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -3.45% -3.80% -4.15% 2.27% 3.43% 4.71% 5.22% -
ROE -12.42% -13.49% -14.57% 1.33% 4.27% 6.63% 7.58% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 173.38 183.60 180.32 191.58 204.99 233.87 227.90 -16.70%
EPS -8.48 -9.20 -9.81 0.97 3.21 5.83 7.11 -
DPS 3.70 3.10 2.50 5.07 5.14 6.00 6.00 -27.61%
NAPS 0.6828 0.6821 0.6735 0.723 0.7506 0.8797 0.9386 -19.16%
Adjusted Per Share Value based on latest NOSH - 495,392
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 176.01 187.14 185.31 196.90 210.67 206.02 200.76 -8.41%
EPS -8.61 -9.38 -10.08 0.99 3.29 5.13 6.26 -
DPS 3.79 3.18 2.57 5.21 5.29 5.29 5.29 -19.98%
NAPS 0.6932 0.6952 0.6921 0.7431 0.7714 0.7749 0.8268 -11.11%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.26 0.265 0.215 0.365 0.465 0.95 1.05 -
P/RPS 0.15 0.14 0.12 0.19 0.23 0.41 0.46 -52.72%
P/EPS -3.07 -2.88 -2.19 37.82 14.51 16.30 14.77 -
EY -32.62 -34.73 -45.63 2.64 6.89 6.13 6.77 -
DY 14.23 11.70 11.63 13.89 11.06 6.32 5.71 84.12%
P/NAPS 0.38 0.39 0.32 0.50 0.62 1.08 1.12 -51.45%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 27/02/19 27/11/18 28/08/18 30/05/18 27/02/18 -
Price 0.26 0.245 0.24 0.345 0.50 0.57 1.05 -
P/RPS 0.15 0.13 0.13 0.18 0.24 0.24 0.46 -52.72%
P/EPS -3.07 -2.66 -2.45 35.75 15.60 9.78 14.77 -
EY -32.62 -37.57 -40.88 2.80 6.41 10.22 6.77 -
DY 14.23 12.65 10.42 14.70 10.29 10.53 5.71 84.12%
P/NAPS 0.38 0.36 0.36 0.48 0.67 0.65 1.12 -51.45%

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