[PRTASCO] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 28.66%
YoY- 165.62%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,131,571 881,469 1,110,284 1,002,105 823,575 892,342 966,784 2.65%
PBT 34,802 -16,102 53,497 14,057 34,608 -23,834 71,675 -11.33%
Tax -13,891 -9,364 -15,577 -20,868 -15,542 -13,195 -21,232 -6.82%
NP 20,911 -25,466 37,920 -6,811 19,066 -37,029 50,443 -13.64%
-
NP to SH 6,477 -30,626 16,227 -24,730 5,990 -48,548 30,162 -22.60%
-
Tax Rate 39.91% - 29.12% 148.45% 44.91% - 29.62% -
Total Cost 1,110,660 906,935 1,072,364 1,008,916 804,509 929,371 916,341 3.25%
-
Net Worth 293,617 285,861 335,628 305,567 332,676 333,286 398,164 -4.94%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - 5,850 12,371 25,452 -
Div Payout % - - - - 97.66% 0.00% 84.39% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 293,617 285,861 335,628 305,567 332,676 333,286 398,164 -4.94%
NOSH 495,392 495,392 495,392 495,392 495,392 495,392 424,692 2.59%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.85% -2.89% 3.42% -0.68% 2.32% -4.15% 5.22% -
ROE 2.21% -10.71% 4.83% -8.09% 1.80% -14.57% 7.58% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 234.89 182.98 230.47 208.02 168.94 180.32 227.90 0.50%
EPS 1.34 -6.36 3.37 -5.13 1.23 -9.81 7.11 -24.27%
DPS 0.00 0.00 0.00 0.00 1.20 2.50 6.00 -
NAPS 0.6095 0.5934 0.6967 0.6343 0.6824 0.6735 0.9386 -6.93%
Adjusted Per Share Value based on latest NOSH - 495,392
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 228.42 177.93 224.12 202.29 166.25 180.13 195.16 2.65%
EPS 1.31 -6.18 3.28 -4.99 1.21 -9.80 6.09 -22.58%
DPS 0.00 0.00 0.00 0.00 1.18 2.50 5.14 -
NAPS 0.5927 0.577 0.6775 0.6168 0.6715 0.6728 0.8037 -4.94%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.235 0.19 0.21 0.32 0.395 0.215 1.05 -
P/RPS 0.10 0.10 0.09 0.15 0.23 0.12 0.46 -22.44%
P/EPS 17.48 -2.99 6.23 -6.23 32.15 -2.19 14.77 2.84%
EY 5.72 -33.46 16.04 -16.04 3.11 -45.63 6.77 -2.76%
DY 0.00 0.00 0.00 0.00 3.04 11.63 5.71 -
P/NAPS 0.39 0.32 0.30 0.50 0.58 0.32 1.12 -16.11%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 24/02/22 05/04/21 27/02/20 27/02/19 27/02/18 -
Price 0.21 0.195 0.195 0.265 0.355 0.24 1.05 -
P/RPS 0.09 0.11 0.08 0.13 0.21 0.13 0.46 -23.79%
P/EPS 15.62 -3.07 5.79 -5.16 28.89 -2.45 14.77 0.93%
EY 6.40 -32.60 17.27 -19.37 3.46 -40.88 6.77 -0.93%
DY 0.00 0.00 0.00 0.00 3.38 10.42 5.71 -
P/NAPS 0.34 0.33 0.28 0.42 0.52 0.36 1.12 -18.01%

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