[PRTASCO] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 6.94%
YoY- -282.74%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 823,575 839,172 847,593 901,155 892,342 948,160 1,014,503 -12.94%
PBT 34,608 -12,395 -13,902 -20,427 -23,834 42,386 56,423 -27.74%
Tax -15,542 -15,990 -15,352 -13,824 -13,195 -20,892 -21,669 -19.82%
NP 19,066 -28,385 -29,254 -34,251 -37,029 21,494 34,754 -32.91%
-
NP to SH 5,990 -39,700 -41,460 -45,178 -48,548 4,776 15,865 -47.66%
-
Tax Rate 44.91% - - - - 49.29% 38.40% -
Total Cost 804,509 867,557 876,847 935,406 929,371 926,666 979,749 -12.27%
-
Net Worth 332,676 334,016 333,799 334,791 333,286 357,819 371,478 -7.07%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 8,807 8,807 18,250 15,317 12,372 25,099 25,452 -50.61%
Div Payout % 147.03% 0.00% 0.00% 0.00% 0.00% 525.52% 160.43% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 332,676 334,016 333,799 334,791 333,286 357,819 371,478 -7.07%
NOSH 495,392 495,392 495,392 495,392 495,392 495,392 495,392 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.32% -3.38% -3.45% -3.80% -4.15% 2.27% 3.43% -
ROE 1.80% -11.89% -12.42% -13.49% -14.57% 1.33% 4.27% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 168.94 171.90 173.38 183.60 180.32 191.58 204.99 -12.06%
EPS 1.23 -8.13 -8.48 -9.20 -9.81 0.97 3.21 -47.15%
DPS 1.80 1.80 3.70 3.10 2.50 5.07 5.14 -50.22%
NAPS 0.6824 0.6842 0.6828 0.6821 0.6735 0.723 0.7506 -6.13%
Adjusted Per Share Value based on latest NOSH - 495,392
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 171.03 174.26 176.01 187.14 185.31 196.90 210.67 -12.94%
EPS 1.24 -8.24 -8.61 -9.38 -10.08 0.99 3.29 -47.72%
DPS 1.83 1.83 3.79 3.18 2.57 5.21 5.29 -50.62%
NAPS 0.6908 0.6936 0.6932 0.6952 0.6921 0.7431 0.7714 -7.07%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.395 0.24 0.26 0.265 0.215 0.365 0.465 -
P/RPS 0.23 0.14 0.15 0.14 0.12 0.19 0.23 0.00%
P/EPS 32.15 -2.95 -3.07 -2.88 -2.19 37.82 14.51 69.71%
EY 3.11 -33.88 -32.62 -34.73 -45.63 2.64 6.89 -41.07%
DY 4.56 7.50 14.23 11.70 11.63 13.89 11.06 -44.51%
P/NAPS 0.58 0.35 0.38 0.39 0.32 0.50 0.62 -4.33%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 27/11/19 28/08/19 28/05/19 27/02/19 27/11/18 28/08/18 -
Price 0.355 0.305 0.26 0.245 0.24 0.345 0.50 -
P/RPS 0.21 0.18 0.15 0.13 0.13 0.18 0.24 -8.49%
P/EPS 28.89 -3.75 -3.07 -2.66 -2.45 35.75 15.60 50.63%
EY 3.46 -26.66 -32.62 -37.57 -40.88 2.80 6.41 -33.63%
DY 5.07 5.90 14.23 12.65 10.42 14.70 10.29 -37.53%
P/NAPS 0.52 0.45 0.38 0.36 0.36 0.48 0.67 -15.50%

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