[PRTASCO] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -11.98%
YoY- 116.06%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 528,688 508,388 876,224 591,000 538,852 475,644 487,760 1.35%
PBT 26,896 92,576 107,392 86,824 62,152 46,236 47,184 -8.93%
Tax -6,832 -28,512 -31,840 -24,752 -25,300 -13,480 -22,124 -17.77%
NP 20,064 64,064 75,552 62,072 36,852 32,756 25,060 -3.63%
-
NP to SH 13,192 53,400 52,424 42,400 19,624 22,532 14,416 -1.46%
-
Tax Rate 25.40% 30.80% 29.65% 28.51% 40.71% 29.15% 46.89% -
Total Cost 508,624 444,324 800,672 528,928 502,000 442,888 462,700 1.58%
-
Net Worth 395,746 389,699 344,778 425,542 372,396 362,379 356,498 1.75%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - 53,630 78,761 49,059 47,435 59,570 -
Div Payout % - - 102.30% 185.76% 250.00% 210.53% 413.22% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 395,746 389,699 344,778 425,542 372,396 362,379 356,498 1.75%
NOSH 424,692 335,427 335,191 328,173 306,624 296,473 297,851 6.08%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.80% 12.60% 8.62% 10.50% 6.84% 6.89% 5.14% -
ROE 3.33% 13.70% 15.21% 9.96% 5.27% 6.22% 4.04% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 124.63 151.56 261.41 180.09 175.74 160.43 163.76 -4.44%
EPS 3.12 15.92 15.64 12.92 6.40 7.60 4.84 -7.05%
DPS 0.00 0.00 16.00 24.00 16.00 16.00 20.00 -
NAPS 0.9329 1.1618 1.0286 1.2967 1.2145 1.2223 1.1969 -4.06%
Adjusted Per Share Value based on latest NOSH - 328,173
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 106.72 102.62 176.87 119.30 108.77 96.01 98.46 1.35%
EPS 2.66 10.78 10.58 8.56 3.96 4.55 2.91 -1.48%
DPS 0.00 0.00 10.83 15.90 9.90 9.58 12.02 -
NAPS 0.7989 0.7866 0.696 0.859 0.7517 0.7315 0.7196 1.75%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.10 1.54 1.60 1.91 1.09 0.93 1.08 -
P/RPS 0.88 1.02 0.61 1.06 0.62 0.58 0.66 4.90%
P/EPS 35.37 9.67 10.23 14.78 17.03 12.24 22.31 7.97%
EY 2.83 10.34 9.78 6.76 5.87 8.17 4.48 -7.36%
DY 0.00 0.00 10.00 12.57 14.68 17.20 18.52 -
P/NAPS 1.18 1.33 1.56 1.47 0.90 0.76 0.90 4.61%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 25/05/16 27/05/15 27/05/14 27/05/13 23/05/12 25/05/11 -
Price 0.995 1.70 1.82 1.95 1.19 0.94 1.16 -
P/RPS 0.80 1.12 0.70 1.08 0.68 0.59 0.71 2.00%
P/EPS 32.00 10.68 11.64 15.09 18.59 12.37 23.97 4.92%
EY 3.13 9.36 8.59 6.63 5.38 8.09 4.17 -4.66%
DY 0.00 0.00 8.79 12.31 13.45 17.02 17.24 -
P/NAPS 1.07 1.46 1.77 1.50 0.98 0.77 0.97 1.64%

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