[PRTASCO] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -1116.5%
YoY- -260.96%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 839,172 847,593 901,155 892,342 948,160 1,014,503 992,082 -10.55%
PBT -12,395 -13,902 -20,427 -23,834 42,386 56,423 69,297 -
Tax -15,990 -15,352 -13,824 -13,195 -20,892 -21,669 -22,582 -20.53%
NP -28,385 -29,254 -34,251 -37,029 21,494 34,754 46,715 -
-
NP to SH -39,700 -41,460 -45,178 -48,548 4,776 15,865 24,723 -
-
Tax Rate - - - - 49.29% 38.40% 32.59% -
Total Cost 867,557 876,847 935,406 929,371 926,666 979,749 945,367 -5.56%
-
Net Worth 334,016 333,799 334,791 333,286 357,819 371,478 373,176 -7.11%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 8,807 18,250 15,317 12,372 25,099 25,452 25,452 -50.68%
Div Payout % 0.00% 0.00% 0.00% 0.00% 525.52% 160.43% 102.95% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 334,016 333,799 334,791 333,286 357,819 371,478 373,176 -7.11%
NOSH 495,392 495,392 495,392 495,392 495,392 495,392 424,692 10.80%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -3.38% -3.45% -3.80% -4.15% 2.27% 3.43% 4.71% -
ROE -11.89% -12.42% -13.49% -14.57% 1.33% 4.27% 6.63% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 171.90 173.38 183.60 180.32 191.58 204.99 233.87 -18.53%
EPS -8.13 -8.48 -9.20 -9.81 0.97 3.21 5.83 -
DPS 1.80 3.70 3.10 2.50 5.07 5.14 6.00 -55.15%
NAPS 0.6842 0.6828 0.6821 0.6735 0.723 0.7506 0.8797 -15.41%
Adjusted Per Share Value based on latest NOSH - 495,392
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 169.40 171.10 181.91 180.13 191.40 204.79 200.26 -10.54%
EPS -8.01 -8.37 -9.12 -9.80 0.96 3.20 4.99 -
DPS 1.78 3.68 3.09 2.50 5.07 5.14 5.14 -50.65%
NAPS 0.6742 0.6738 0.6758 0.6728 0.7223 0.7499 0.7533 -7.12%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.24 0.26 0.265 0.215 0.365 0.465 0.95 -
P/RPS 0.14 0.15 0.14 0.12 0.19 0.23 0.41 -51.11%
P/EPS -2.95 -3.07 -2.88 -2.19 37.82 14.51 16.30 -
EY -33.88 -32.62 -34.73 -45.63 2.64 6.89 6.13 -
DY 7.50 14.23 11.70 11.63 13.89 11.06 6.32 12.07%
P/NAPS 0.35 0.38 0.39 0.32 0.50 0.62 1.08 -52.78%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 28/05/19 27/02/19 27/11/18 28/08/18 30/05/18 -
Price 0.305 0.26 0.245 0.24 0.345 0.50 0.57 -
P/RPS 0.18 0.15 0.13 0.13 0.18 0.24 0.24 -17.43%
P/EPS -3.75 -3.07 -2.66 -2.45 35.75 15.60 9.78 -
EY -26.66 -32.62 -37.57 -40.88 2.80 6.41 10.22 -
DY 5.90 14.23 12.65 10.42 14.70 10.29 10.53 -32.01%
P/NAPS 0.45 0.38 0.36 0.36 0.48 0.67 0.65 -21.72%

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