[PRTASCO] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 49.79%
YoY- 209.08%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 634,537 653,161 826,119 833,473 667,666 581,712 484,028 4.61%
PBT 16,045 45,334 74,174 93,827 -642 69,984 71,769 -22.08%
Tax -11,547 -11,887 -22,785 -27,857 -23,657 -21,213 -21,388 -9.75%
NP 4,498 33,447 51,389 65,970 -24,299 48,771 50,381 -33.13%
-
NP to SH -3,901 21,485 42,007 46,222 -42,375 32,768 30,734 -
-
Tax Rate 71.97% 26.22% 30.72% 29.69% - 30.31% 29.80% -
Total Cost 630,039 619,714 774,730 767,503 691,965 532,941 433,647 6.42%
-
Net Worth 357,819 403,678 404,708 365,859 355,983 383,504 379,072 -0.95%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 12,372 12,726 26,949 26,775 16,617 24,430 29,666 -13.55%
Div Payout % 0.00% 59.23% 64.15% 57.93% 0.00% 74.56% 96.53% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 357,819 403,678 404,708 365,859 355,983 383,504 379,072 -0.95%
NOSH 495,392 424,692 336,864 334,699 332,352 305,386 296,660 8.91%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.71% 5.12% 6.22% 7.92% -3.64% 8.38% 10.41% -
ROE -1.09% 5.32% 10.38% 12.63% -11.90% 8.54% 8.11% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 128.21 153.97 245.24 249.02 200.89 190.48 163.16 -3.93%
EPS -0.79 5.07 12.47 13.81 -12.75 10.73 10.36 -
DPS 2.50 3.00 8.00 8.00 5.00 8.00 10.00 -20.62%
NAPS 0.723 0.9516 1.2014 1.0931 1.0711 1.2558 1.2778 -9.05%
Adjusted Per Share Value based on latest NOSH - 334,749
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 131.77 135.64 171.55 173.08 138.65 120.80 100.51 4.61%
EPS -0.81 4.46 8.72 9.60 -8.80 6.80 6.38 -
DPS 2.57 2.64 5.60 5.56 3.45 5.07 6.16 -13.55%
NAPS 0.7431 0.8383 0.8404 0.7598 0.7392 0.7964 0.7872 -0.95%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.365 1.08 1.56 1.67 1.67 1.33 0.92 -
P/RPS 0.28 0.70 0.64 0.67 0.83 0.70 0.56 -10.90%
P/EPS -46.31 21.32 12.51 12.09 -13.10 12.40 8.88 -
EY -2.16 4.69 7.99 8.27 -7.63 8.07 11.26 -
DY 6.85 2.78 5.13 4.79 2.99 6.02 10.87 -7.40%
P/NAPS 0.50 1.13 1.30 1.53 1.56 1.06 0.72 -5.89%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 29/11/17 24/11/16 24/11/15 25/11/14 28/11/13 28/11/12 -
Price 0.345 1.07 1.25 1.64 1.69 1.39 0.96 -
P/RPS 0.27 0.69 0.51 0.66 0.84 0.73 0.59 -12.21%
P/EPS -43.77 21.13 10.02 11.88 -13.25 12.95 9.27 -
EY -2.28 4.73 9.98 8.42 -7.54 7.72 10.79 -
DY 7.25 2.80 6.40 4.88 2.96 5.76 10.42 -5.86%
P/NAPS 0.48 1.12 1.04 1.50 1.58 1.11 0.75 -7.16%

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