[PRTASCO] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -19.38%
YoY- 1.86%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 665,132 629,880 528,688 508,388 876,224 591,000 538,852 3.56%
PBT 31,012 17,384 26,896 92,576 107,392 86,824 62,152 -10.93%
Tax -14,748 -12,232 -6,832 -28,512 -31,840 -24,752 -25,300 -8.59%
NP 16,264 5,152 20,064 64,064 75,552 62,072 36,852 -12.73%
-
NP to SH 4,916 -8,564 13,192 53,400 52,424 42,400 19,624 -20.59%
-
Tax Rate 47.56% 70.36% 25.40% 30.80% 29.65% 28.51% 40.71% -
Total Cost 648,868 624,728 508,624 444,324 800,672 528,928 502,000 4.36%
-
Net Worth 334,791 373,176 395,746 389,699 344,778 425,542 372,396 -1.75%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 11,779 - - - 53,630 78,761 49,059 -21.15%
Div Payout % 239.62% - - - 102.30% 185.76% 250.00% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 334,791 373,176 395,746 389,699 344,778 425,542 372,396 -1.75%
NOSH 495,392 424,692 424,692 335,427 335,191 328,173 306,624 8.31%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 2.45% 0.82% 3.80% 12.60% 8.62% 10.50% 6.84% -
ROE 1.47% -2.29% 3.33% 13.70% 15.21% 9.96% 5.27% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 135.51 148.48 124.63 151.56 261.41 180.09 175.74 -4.23%
EPS 1.00 -2.00 3.12 15.92 15.64 12.92 6.40 -26.59%
DPS 2.40 0.00 0.00 0.00 16.00 24.00 16.00 -27.09%
NAPS 0.6821 0.8797 0.9329 1.1618 1.0286 1.2967 1.2145 -9.16%
Adjusted Per Share Value based on latest NOSH - 335,427
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 134.26 127.15 106.72 102.62 176.87 119.30 108.77 3.56%
EPS 0.99 -1.73 2.66 10.78 10.58 8.56 3.96 -20.62%
DPS 2.38 0.00 0.00 0.00 10.83 15.90 9.90 -21.13%
NAPS 0.6758 0.7533 0.7989 0.7866 0.696 0.859 0.7517 -1.75%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.265 0.95 1.10 1.54 1.60 1.91 1.09 -
P/RPS 0.20 0.64 0.88 1.02 0.61 1.06 0.62 -17.17%
P/EPS 26.46 -47.06 35.37 9.67 10.23 14.78 17.03 7.61%
EY 3.78 -2.13 2.83 10.34 9.78 6.76 5.87 -7.06%
DY 9.06 0.00 0.00 0.00 10.00 12.57 14.68 -7.72%
P/NAPS 0.39 1.08 1.18 1.33 1.56 1.47 0.90 -13.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 30/05/18 25/05/17 25/05/16 27/05/15 27/05/14 27/05/13 -
Price 0.245 0.57 0.995 1.70 1.82 1.95 1.19 -
P/RPS 0.18 0.38 0.80 1.12 0.70 1.08 0.68 -19.86%
P/EPS 24.46 -28.23 32.00 10.68 11.64 15.09 18.59 4.67%
EY 4.09 -3.54 3.13 9.36 8.59 6.63 5.38 -4.46%
DY 9.80 0.00 0.00 0.00 8.79 12.31 13.45 -5.13%
P/NAPS 0.36 0.65 1.07 1.46 1.77 1.50 0.98 -15.36%

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