[PRTASCO] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
08-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 107.6%
YoY- -10.19%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 354,904 399,653 351,934 523,341 529,494 348,681 330,730 1.18%
PBT 17,670 7,738 22,990 54,033 59,270 50,895 39,594 -12.57%
Tax -9,014 -6,857 -6,420 -18,153 -16,859 -13,933 -12,630 -5.46%
NP 8,656 881 16,570 35,880 42,411 36,962 26,964 -17.24%
-
NP to SH 3,988 -3,100 11,197 27,714 30,857 26,805 19,761 -23.40%
-
Tax Rate 51.01% 88.61% 27.93% 33.60% 28.44% 27.38% 31.90% -
Total Cost 346,248 398,772 335,364 487,461 487,083 311,719 303,766 2.20%
-
Net Worth 333,799 371,478 401,939 389,879 347,316 442,216 383,113 -2.26%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 2,933 - - 16,816 13,314 19,855 12,198 -21.13%
Div Payout % 73.55% - - 60.68% 43.15% 74.07% 61.73% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 333,799 371,478 401,939 389,879 347,316 442,216 383,113 -2.26%
NOSH 495,392 495,392 424,692 336,334 332,869 330,925 304,953 8.41%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.44% 0.22% 4.71% 6.86% 8.01% 10.60% 8.15% -
ROE 1.19% -0.83% 2.79% 7.11% 8.88% 6.06% 5.16% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 72.60 80.75 82.96 155.60 159.07 105.37 108.45 -6.46%
EPS 0.81 -0.63 2.64 8.24 9.27 8.10 6.48 -29.27%
DPS 0.60 0.00 0.00 5.00 4.00 6.00 4.00 -27.09%
NAPS 0.6828 0.7506 0.9475 1.1592 1.0434 1.3363 1.2563 -9.65%
Adjusted Per Share Value based on latest NOSH - 337,183
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 71.64 80.67 71.04 105.64 106.88 70.38 66.76 1.18%
EPS 0.81 -0.63 2.26 5.59 6.23 5.41 3.99 -23.32%
DPS 0.59 0.00 0.00 3.39 2.69 4.01 2.46 -21.16%
NAPS 0.6738 0.7499 0.8114 0.787 0.7011 0.8927 0.7734 -2.27%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.26 0.465 1.04 1.64 1.82 1.97 1.17 -
P/RPS 0.36 0.58 1.25 1.05 1.14 1.87 1.08 -16.72%
P/EPS 31.87 -74.24 39.40 19.90 19.63 24.32 18.06 9.92%
EY 3.14 -1.35 2.54 5.02 5.09 4.11 5.54 -9.02%
DY 2.31 0.00 0.00 3.05 2.20 3.05 3.42 -6.32%
P/NAPS 0.38 0.62 1.10 1.41 1.74 1.47 0.93 -13.85%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 28/08/18 25/08/17 08/09/16 26/08/15 29/08/14 30/08/13 -
Price 0.26 0.50 1.04 1.58 1.45 1.64 1.27 -
P/RPS 0.36 0.62 1.25 1.02 0.91 1.56 1.17 -17.82%
P/EPS 31.87 -79.82 39.40 19.17 15.64 20.25 19.60 8.43%
EY 3.14 -1.25 2.54 5.22 6.39 4.94 5.10 -7.76%
DY 2.31 0.00 0.00 3.16 2.76 3.66 3.15 -5.03%
P/NAPS 0.38 0.67 1.10 1.36 1.39 1.23 1.01 -15.02%

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