[PRTASCO] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 17.72%
YoY- 15.12%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 799,306 703,868 1,046,682 1,058,988 697,362 661,460 554,710 6.27%
PBT 15,476 45,980 108,066 118,540 101,790 79,188 66,368 -21.53%
Tax -13,714 -12,840 -36,306 -33,718 -27,866 -25,260 -22,650 -8.01%
NP 1,762 33,140 71,760 84,822 73,924 53,928 43,718 -41.43%
-
NP to SH -6,200 22,394 55,428 61,714 53,610 39,522 25,484 -
-
Tax Rate 88.61% 27.93% 33.60% 28.44% 27.38% 31.90% 34.13% -
Total Cost 797,544 670,728 974,922 974,166 623,438 607,532 510,992 7.69%
-
Net Worth 371,478 401,939 389,879 347,316 442,216 383,113 361,557 0.45%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 33,633 26,629 39,711 24,396 - -
Div Payout % - - 60.68% 43.15% 74.07% 61.73% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 371,478 401,939 389,879 347,316 442,216 383,113 361,557 0.45%
NOSH 495,392 424,692 336,334 332,869 330,925 304,953 297,016 8.89%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.22% 4.71% 6.86% 8.01% 10.60% 8.15% 7.88% -
ROE -1.67% 5.57% 14.22% 17.77% 12.12% 10.32% 7.05% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 161.51 165.92 311.20 318.14 210.73 216.91 186.76 -2.39%
EPS -1.26 5.28 16.48 18.54 16.20 12.96 8.58 -
DPS 0.00 0.00 10.00 8.00 12.00 8.00 0.00 -
NAPS 0.7506 0.9475 1.1592 1.0434 1.3363 1.2563 1.2173 -7.73%
Adjusted Per Share Value based on latest NOSH - 334,293
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 161.35 142.08 211.28 213.77 140.77 133.52 111.97 6.27%
EPS -1.25 4.52 11.19 12.46 10.82 7.98 5.14 -
DPS 0.00 0.00 6.79 5.38 8.02 4.92 0.00 -
NAPS 0.7499 0.8114 0.787 0.7011 0.8927 0.7734 0.7298 0.45%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.465 1.04 1.64 1.82 1.97 1.17 0.93 -
P/RPS 0.29 0.63 0.53 0.57 0.93 0.54 0.50 -8.67%
P/EPS -37.12 19.70 9.95 9.82 12.16 9.03 10.84 -
EY -2.69 5.08 10.05 10.19 8.22 11.08 9.23 -
DY 0.00 0.00 6.10 4.40 6.09 6.84 0.00 -
P/NAPS 0.62 1.10 1.41 1.74 1.47 0.93 0.76 -3.33%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 25/08/17 08/09/16 26/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.50 1.04 1.58 1.45 1.64 1.27 0.92 -
P/RPS 0.31 0.63 0.51 0.46 0.78 0.59 0.49 -7.34%
P/EPS -39.91 19.70 9.59 7.82 10.12 9.80 10.72 -
EY -2.51 5.08 10.43 12.79 9.88 10.20 9.33 -
DY 0.00 0.00 6.33 5.52 7.32 6.30 0.00 -
P/NAPS 0.67 1.10 1.36 1.39 1.23 1.01 0.76 -2.07%

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