[PRTASCO] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 0.37%
YoY- 252.49%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,110,207 1,297,676 1,298,877 1,213,071 1,305,030 1,227,380 1,242,386 -7.19%
PBT 77,540 109,357 123,773 125,306 129,010 111,139 25,045 111.69%
Tax -25,057 -31,445 -37,811 -35,685 -36,517 -39,664 -38,390 -24.65%
NP 52,483 77,912 85,962 89,621 92,493 71,475 -13,345 -
-
NP to SH 42,387 62,542 63,614 67,001 66,757 42,153 -42,392 -
-
Tax Rate 32.31% 28.75% 30.55% 28.48% 28.31% 35.69% 153.28% -
Total Cost 1,057,724 1,219,764 1,212,915 1,123,450 1,212,537 1,155,905 1,255,731 -10.76%
-
Net Worth 344,664 337,895 337,183 335,427 374,997 365,914 348,802 -0.78%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 26,996 26,996 30,249 26,761 40,169 40,169 43,513 -27.15%
Div Payout % 63.69% 43.16% 47.55% 39.94% 60.17% 95.29% 0.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 344,664 337,895 337,183 335,427 374,997 365,914 348,802 -0.78%
NOSH 372,328 337,895 337,183 335,427 335,838 334,749 334,293 7.41%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.73% 6.00% 6.62% 7.39% 7.09% 5.82% -1.07% -
ROE 12.30% 18.51% 18.87% 19.97% 17.80% 11.52% -12.15% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 298.18 384.05 385.21 361.65 388.59 366.66 371.64 -13.59%
EPS 11.38 18.51 18.87 19.97 19.88 12.59 -12.68 -
DPS 7.25 8.00 9.00 8.00 12.00 12.00 13.00 -32.12%
NAPS 0.9257 1.00 1.00 1.00 1.1166 1.0931 1.0434 -7.63%
Adjusted Per Share Value based on latest NOSH - 335,427
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 224.11 261.95 262.19 244.87 263.43 247.76 250.79 -7.19%
EPS 8.56 12.62 12.84 13.52 13.48 8.51 -8.56 -
DPS 5.45 5.45 6.11 5.40 8.11 8.11 8.78 -27.12%
NAPS 0.6957 0.6821 0.6806 0.6771 0.757 0.7386 0.7041 -0.79%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.13 1.56 1.64 1.54 1.61 1.67 1.82 -
P/RPS 0.38 0.41 0.43 0.43 0.41 0.46 0.49 -15.52%
P/EPS 9.93 8.43 8.69 7.71 8.10 13.26 -14.35 -
EY 10.07 11.86 11.50 12.97 12.35 7.54 -6.97 -
DY 6.42 5.13 5.49 5.19 7.45 7.19 7.14 -6.81%
P/NAPS 1.22 1.56 1.64 1.54 1.44 1.53 1.74 -20.99%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 24/11/16 08/09/16 25/05/16 24/02/16 24/11/15 26/08/15 -
Price 1.17 1.25 1.58 1.70 1.50 1.64 1.45 -
P/RPS 0.39 0.33 0.41 0.47 0.39 0.45 0.39 0.00%
P/EPS 10.28 6.75 8.37 8.51 7.55 13.02 -11.43 -
EY 9.73 14.81 11.94 11.75 13.25 7.68 -8.75 -
DY 6.20 6.40 5.70 4.71 8.00 7.32 8.97 -21.73%
P/NAPS 1.26 1.25 1.58 1.70 1.34 1.50 1.39 -6.30%

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