[PRTASCO] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Annualized Quarter Result
Revenue	775,156	846,049	870,881	1,101,492	1,111,297	890,221	775,616	-0.00%
YoY %	-8.38%	-2.85%	-20.94%	-0.88%	24.83%	14.78%	-	-
Horiz. %	99.94%	109.08%	112.28%	142.02%	143.28%	114.78%	100.00%	-
PBT	36,645	21,393	60,445	98,898	125,102	-856	93,312	-14.41%
YoY %	71.29%	-64.61%	-38.88%	-20.95%	14,714.72%	-100.92%	-	-
Horiz. %	39.27%	22.93%	64.78%	105.99%	134.07%	-0.92%	100.00%	-
Tax	-19,122	-15,396	-15,849	-30,380	-37,142	-31,542	-28,284	-6.31%
YoY %	-24.20%	2.86%	47.83%	18.21%	-17.75%	-11.52%	-	-
Horiz. %	67.61%	54.43%	56.04%	107.41%	131.32%	111.52%	100.00%	-
NP	17,522	5,997	44,596	68,518	87,960	-32,398	65,028	-19.62%
YoY %	192.18%	-86.55%	-34.91%	-22.10%	371.50%	-149.82%	-	-
Horiz. %	26.95%	9.22%	68.58%	105.37%	135.26%	-49.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,596	-5,201	28,646	56,009	61,629	-56,500	43,690	-27.01%
YoY %	226.82%	-118.16%	-48.85%	-9.12%	209.08%	-229.32%	-	-
Horiz. %	15.10%	-11.90%	65.57%	128.20%	141.06%	-129.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	52.18%	71.97%	26.22%	30.72%	29.69%	-	30.31%	-
YoY %	-27.50%	174.49%	-14.65%	3.47%	0.00%	-	-	-
Horiz. %	172.15%	237.45%	86.51%	101.35%	97.95%	-	100.00%	-
Total Cost	757,633	840,052	826,285	1,032,973	1,023,337	922,619	710,588	1.07%
YoY %	-9.81%	1.67%	-20.01%	0.94%	10.92%	29.84%	-	-
Horiz. %	106.62%	118.22%	116.28%	145.37%	144.01%	129.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	334,016	357,819	403,678	404,708	365,859	355,983	383,504	-2.27%
YoY %	-6.65%	-11.36%	-0.25%	10.62%	2.77%	-7.18%	-	-
Horiz. %	87.10%	93.30%	105.26%	105.53%	95.40%	92.82%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	7,810	16,496	16,968	35,932	35,701	22,156	32,574	-21.17%
YoY %	-52.66%	-2.78%	-52.78%	0.65%	61.13%	-31.98%	-	-
Horiz. %	23.98%	50.64%	52.09%	110.31%	109.60%	68.02%	100.00%	-
Div Payout %	118.42%	0.00%	59.23%	64.15%	57.93%	0.00%	74.56%	-
YoY %	0.00%	0.00%	-7.67%	10.74%	0.00%	0.00%	-	-
Horiz. %	158.83%	0.00%	79.44%	86.04%	77.70%	0.00%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	334,016	357,819	403,678	404,708	365,859	355,983	383,504	-2.27%
YoY %	-6.65%	-11.36%	-0.25%	10.62%	2.77%	-7.18%	-	-
Horiz. %	87.10%	93.30%	105.26%	105.53%	95.40%	92.82%	100.00%	-
NOSH	495,392	495,392	424,692	336,864	334,699	332,352	305,386	8.39%
YoY %	0.00%	16.65%	26.07%	0.65%	0.71%	8.83%	-	-
Horiz. %	162.22%	162.22%	139.07%	110.31%	109.60%	108.83%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	2.26%	0.71%	5.12%	6.22%	7.92%	-3.64%	8.38%	-
YoY %	218.31%	-86.13%	-17.68%	-21.46%	317.58%	-143.44%	-	-
Horiz. %	26.97%	8.47%	61.10%	74.22%	94.51%	-43.44%	100.00%	-
ROE	1.97%	-1.45%	7.10%	13.84%	16.85%	-15.87%	11.39%	-
YoY %	235.86%	-120.42%	-48.70%	-17.86%	206.18%	-239.33%	-	-
Horiz. %	17.30%	-12.73%	62.34%	121.51%	147.94%	-139.33%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	158.78	170.95	205.29	326.98	332.03	267.85	253.98	-7.52%
YoY %	-7.12%	-16.73%	-37.22%	-1.52%	23.96%	5.46%	-	-
Horiz. %	62.52%	67.31%	80.83%	128.74%	130.73%	105.46%	100.00%	-
EPS	1.33	-1.05	6.76	16.63	18.41	-17.00	14.31	-32.68%
YoY %	226.67%	-115.53%	-59.35%	-9.67%	208.29%	-218.80%	-	-
Horiz. %	9.29%	-7.34%	47.24%	116.21%	128.65%	-118.80%	100.00%	-
DPS	1.60	3.33	4.00	10.67	10.67	6.67	10.67	-27.10%
YoY %	-51.95%	-16.75%	-62.51%	0.00%	59.97%	-37.49%	-	-
Horiz. %	15.00%	31.21%	37.49%	100.00%	100.00%	62.51%	100.00%	-
NAPS	0.6842	0.723	0.9516	1.2014	1.0931	1.0711	1.2558	-9.62%
YoY %	-5.37%	-24.02%	-20.79%	9.91%	2.05%	-14.71%	-	-
Horiz. %	54.48%	57.57%	75.78%	95.67%	87.04%	85.29%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 337,895
RPS	156.47	170.78	175.80	222.35	224.33	179.70	156.57	-0.01%
YoY %	-8.38%	-2.86%	-20.94%	-0.88%	24.84%	14.77%	-	-
Horiz. %	99.94%	109.08%	112.28%	142.01%	143.28%	114.77%	100.00%	-
EPS	1.33	-1.05	5.78	11.31	12.44	-11.41	8.82	-27.03%
YoY %	226.67%	-118.17%	-48.89%	-9.08%	209.03%	-229.37%	-	-
Horiz. %	15.08%	-11.90%	65.53%	128.23%	141.04%	-129.37%	100.00%	-
DPS	1.58	3.33	3.43	7.25	7.21	4.47	6.58	-21.15%
YoY %	-52.55%	-2.92%	-52.69%	0.55%	61.30%	-32.07%	-	-
Horiz. %	24.01%	50.61%	52.13%	110.18%	109.57%	67.93%	100.00%	-
NAPS	0.6742	0.7223	0.8149	0.8169	0.7385	0.7186	0.7741	-2.27%
YoY %	-6.66%	-11.36%	-0.24%	10.62%	2.77%	-7.17%	-	-
Horiz. %	87.09%	93.31%	105.27%	105.53%	95.40%	92.83%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	0.24	0.365	1.08	1.56	1.67	1.67	1.33	-
P/RPS	0.15	0.21	0.53	0.48	0.50	0.62	0.52	-18.70%
YoY %	-28.57%	-60.38%	10.42%	-4.00%	-19.35%	19.23%	-	-
Horiz. %	28.85%	40.38%	101.92%	92.31%	96.15%	119.23%	100.00%	-
P/EPS	17.76	-34.73	15.99	9.38	9.07	-9.82	9.30	11.37%
YoY %	151.14%	-317.20%	70.47%	3.42%	192.36%	-205.59%	-	-
Horiz. %	190.97%	-373.44%	171.94%	100.86%	97.53%	-105.59%	100.00%	-
EY	5.63	-2.88	6.25	10.66	11.03	-10.18	10.76	-10.22%
YoY %	295.49%	-146.08%	-41.37%	-3.35%	208.35%	-194.61%	-	-
Horiz. %	52.32%	-26.77%	58.09%	99.07%	102.51%	-94.61%	100.00%	-
DY	6.67	9.13	3.70	6.84	6.39	3.99	8.02	-3.02%
YoY %	-26.94%	146.76%	-45.91%	7.04%	60.15%	-50.25%	-	-
Horiz. %	83.17%	113.84%	46.13%	85.29%	79.68%	49.75%	100.00%	-
P/NAPS	0.35	0.50	1.13	1.30	1.53	1.56	1.06	-16.85%
YoY %	-30.00%	-55.75%	-13.08%	-15.03%	-1.92%	47.17%	-	-
Horiz. %	33.02%	47.17%	106.60%	122.64%	144.34%	147.17%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	27/11/19	27/11/18	29/11/17	24/11/16	24/11/15	25/11/14	28/11/13	-
Price	0.305	0.345	1.07	1.25	1.64	1.69	1.39	-
P/RPS	0.19	0.20	0.52	0.38	0.49	0.63	0.55	-16.22%
YoY %	-5.00%	-61.54%	36.84%	-22.45%	-22.22%	14.55%	-	-
Horiz. %	34.55%	36.36%	94.55%	69.09%	89.09%	114.55%	100.00%	-
P/EPS	22.57	-32.83	15.84	7.52	8.91	-9.94	9.72	15.06%
YoY %	168.75%	-307.26%	110.64%	-15.60%	189.64%	-202.26%	-	-
Horiz. %	232.20%	-337.76%	162.96%	77.37%	91.67%	-102.26%	100.00%	-
EY	4.43	-3.05	6.31	13.30	11.23	-10.06	10.29	-13.09%
YoY %	245.25%	-148.34%	-52.56%	18.43%	211.63%	-197.76%	-	-
Horiz. %	43.05%	-29.64%	61.32%	129.25%	109.14%	-97.76%	100.00%	-
DY	5.25	9.66	3.74	8.53	6.50	3.94	7.67	-6.11%
YoY %	-45.65%	158.29%	-56.15%	31.23%	64.97%	-48.63%	-	-
Horiz. %	68.45%	125.95%	48.76%	111.21%	84.75%	51.37%	100.00%	-
P/NAPS	0.45	0.48	1.12	1.04	1.50	1.58	1.11	-13.96%
YoY %	-6.25%	-57.14%	7.69%	-30.67%	-5.06%	42.34%	-	-
Horiz. %	40.54%	43.24%	100.90%	93.69%	135.14%	142.34%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos