[PRTASCO] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 26.47%
YoY- -28.84%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 948,160 1,014,503 992,082 966,784 916,014 917,565 1,115,282 -10.24%
PBT 42,386 56,423 69,297 71,675 51,045 48,842 61,120 -21.63%
Tax -20,892 -21,669 -22,582 -21,232 -14,234 -13,399 -19,637 4.21%
NP 21,494 34,754 46,715 50,443 36,811 35,443 41,483 -35.46%
-
NP to SH 4,776 15,865 24,723 30,162 23,849 27,854 32,335 -72.02%
-
Tax Rate 49.29% 38.40% 32.59% 29.62% 27.89% 27.43% 32.13% -
Total Cost 926,666 979,749 945,367 916,341 879,203 882,122 1,073,799 -9.34%
-
Net Worth 357,819 371,478 373,176 398,164 403,678 401,939 395,746 -6.49%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 25,099 25,452 25,452 25,452 12,726 10,136 26,996 -4.73%
Div Payout % 525.52% 160.43% 102.95% 84.39% 53.36% 36.39% 83.49% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 357,819 371,478 373,176 398,164 403,678 401,939 395,746 -6.49%
NOSH 495,392 495,392 424,692 424,692 424,692 424,692 424,211 10.88%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.27% 3.43% 4.71% 5.22% 4.02% 3.86% 3.72% -
ROE 1.33% 4.27% 6.63% 7.58% 5.91% 6.93% 8.17% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 191.58 204.99 233.87 227.90 215.93 216.30 262.91 -19.00%
EPS 0.97 3.21 5.83 7.11 5.62 6.57 7.62 -74.66%
DPS 5.07 5.14 6.00 6.00 3.00 2.39 6.36 -14.01%
NAPS 0.723 0.7506 0.8797 0.9386 0.9516 0.9475 0.9329 -15.61%
Adjusted Per Share Value based on latest NOSH - 424,692
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 196.90 210.67 206.02 200.76 190.22 190.54 231.60 -10.24%
EPS 0.99 3.29 5.13 6.26 4.95 5.78 6.71 -72.04%
DPS 5.21 5.29 5.29 5.29 2.64 2.11 5.61 -4.80%
NAPS 0.7431 0.7714 0.7749 0.8268 0.8383 0.8347 0.8218 -6.48%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.365 0.465 0.95 1.05 1.08 1.04 1.10 -
P/RPS 0.19 0.23 0.41 0.46 0.50 0.48 0.42 -41.04%
P/EPS 37.82 14.51 16.30 14.77 19.21 15.84 14.43 89.98%
EY 2.64 6.89 6.13 6.77 5.21 6.31 6.93 -47.41%
DY 13.89 11.06 6.32 5.71 2.78 2.30 5.79 79.10%
P/NAPS 0.50 0.62 1.08 1.12 1.13 1.10 1.18 -43.55%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 30/05/18 27/02/18 29/11/17 25/08/17 25/05/17 -
Price 0.345 0.50 0.57 1.05 1.07 1.04 0.995 -
P/RPS 0.18 0.24 0.24 0.46 0.50 0.48 0.38 -39.20%
P/EPS 35.75 15.60 9.78 14.77 19.03 15.84 13.05 95.66%
EY 2.80 6.41 10.22 6.77 5.25 6.31 7.66 -48.84%
DY 14.70 10.29 10.53 5.71 2.80 2.30 6.40 73.99%
P/NAPS 0.48 0.67 0.65 1.12 1.12 1.10 1.07 -41.37%

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