[PRTASCO] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -23.71%
YoY- -51.74%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 966,784 916,014 917,565 1,115,282 1,110,207 1,297,676 1,298,877 -17.82%
PBT 71,675 51,045 48,842 61,120 77,540 109,357 123,773 -30.45%
Tax -21,232 -14,234 -13,399 -19,637 -25,057 -31,445 -37,811 -31.86%
NP 50,443 36,811 35,443 41,483 52,483 77,912 85,962 -29.84%
-
NP to SH 30,162 23,849 27,854 32,335 42,387 62,542 63,614 -39.11%
-
Tax Rate 29.62% 27.89% 27.43% 32.13% 32.31% 28.75% 30.55% -
Total Cost 916,341 879,203 882,122 1,073,799 1,057,724 1,219,764 1,212,915 -17.00%
-
Net Worth 398,164 403,678 401,939 395,746 344,664 337,895 337,183 11.68%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 25,452 12,726 10,136 26,996 26,996 26,996 30,249 -10.84%
Div Payout % 84.39% 53.36% 36.39% 83.49% 63.69% 43.16% 47.55% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 398,164 403,678 401,939 395,746 344,664 337,895 337,183 11.68%
NOSH 424,692 424,692 424,692 424,211 372,328 337,895 337,183 16.57%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.22% 4.02% 3.86% 3.72% 4.73% 6.00% 6.62% -
ROE 7.58% 5.91% 6.93% 8.17% 12.30% 18.51% 18.87% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 227.90 215.93 216.30 262.91 298.18 384.05 385.21 -29.45%
EPS 7.11 5.62 6.57 7.62 11.38 18.51 18.87 -47.73%
DPS 6.00 3.00 2.39 6.36 7.25 8.00 9.00 -23.62%
NAPS 0.9386 0.9516 0.9475 0.9329 0.9257 1.00 1.00 -4.12%
Adjusted Per Share Value based on latest NOSH - 424,692
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 195.16 184.91 185.22 225.13 224.11 261.95 262.19 -17.82%
EPS 6.09 4.81 5.62 6.53 8.56 12.62 12.84 -39.09%
DPS 5.14 2.57 2.05 5.45 5.45 5.45 6.11 -10.85%
NAPS 0.8037 0.8149 0.8114 0.7989 0.6957 0.6821 0.6806 11.68%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.05 1.08 1.04 1.10 1.13 1.56 1.64 -
P/RPS 0.46 0.50 0.48 0.42 0.38 0.41 0.43 4.58%
P/EPS 14.77 19.21 15.84 14.43 9.93 8.43 8.69 42.28%
EY 6.77 5.21 6.31 6.93 10.07 11.86 11.50 -29.69%
DY 5.71 2.78 2.30 5.79 6.42 5.13 5.49 2.64%
P/NAPS 1.12 1.13 1.10 1.18 1.22 1.56 1.64 -22.39%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 25/08/17 25/05/17 27/02/17 24/11/16 08/09/16 -
Price 1.05 1.07 1.04 0.995 1.17 1.25 1.58 -
P/RPS 0.46 0.50 0.48 0.38 0.39 0.33 0.41 7.95%
P/EPS 14.77 19.03 15.84 13.05 10.28 6.75 8.37 45.87%
EY 6.77 5.25 6.31 7.66 9.73 14.81 11.94 -31.42%
DY 5.71 2.80 2.30 6.40 6.20 6.40 5.70 0.11%
P/NAPS 1.12 1.12 1.10 1.07 1.26 1.25 1.58 -20.44%

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