[PRTASCO] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 43.3%
YoY- 242.62%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 892,342 966,784 1,110,207 1,289,363 1,061,573 969,706 793,895 1.96%
PBT -23,834 71,675 77,540 130,131 16,670 104,735 106,557 -
Tax -13,195 -21,232 -25,057 -37,152 -35,464 -31,706 -35,342 -15.13%
NP -37,029 50,443 52,483 92,979 -18,794 73,029 71,215 -
-
NP to SH -48,548 30,162 42,387 66,238 -46,444 48,173 37,472 -
-
Tax Rate - 29.62% 32.31% 28.55% 212.74% 30.27% 33.17% -
Total Cost 929,371 916,341 1,057,724 1,196,384 1,080,367 896,677 722,680 4.27%
-
Net Worth 333,286 398,164 344,664 374,109 331,289 403,357 353,867 -0.99%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 12,371 25,452 29,786 26,803 36,636 24,641 41,523 -18.26%
Div Payout % 0.00% 84.39% 70.27% 40.47% 0.00% 51.15% 110.81% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 333,286 398,164 344,664 374,109 331,289 403,357 353,867 -0.99%
NOSH 495,392 424,692 424,692 335,042 333,054 308,024 296,595 8.92%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -4.15% 5.22% 4.73% 7.21% -1.77% 7.53% 8.97% -
ROE -14.57% 7.58% 12.30% 17.71% -14.02% 11.94% 10.59% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 180.32 227.90 298.18 384.84 318.74 314.82 267.67 -6.36%
EPS -9.81 7.11 10.04 19.77 -13.95 15.64 12.63 -
DPS 2.50 6.00 8.00 8.00 11.00 8.00 14.00 -24.94%
NAPS 0.6735 0.9386 0.9257 1.1166 0.9947 1.3095 1.1931 -9.08%
Adjusted Per Share Value based on latest NOSH - 335,838
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 180.13 195.16 224.11 260.27 214.29 195.75 160.26 1.96%
EPS -9.80 6.09 8.56 13.37 -9.38 9.72 7.56 -
DPS 2.50 5.14 6.01 5.41 7.40 4.97 8.38 -18.24%
NAPS 0.6728 0.8037 0.6957 0.7552 0.6687 0.8142 0.7143 -0.99%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.215 1.05 1.13 1.61 1.42 1.38 0.99 -
P/RPS 0.12 0.46 0.38 0.42 0.45 0.44 0.37 -17.10%
P/EPS -2.19 14.77 9.93 8.14 -10.18 8.82 7.84 -
EY -45.63 6.77 10.07 12.28 -9.82 11.33 12.76 -
DY 11.63 5.71 7.08 4.97 7.75 5.80 14.14 -3.20%
P/NAPS 0.32 1.12 1.22 1.44 1.43 1.05 0.83 -14.68%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 27/02/17 24/02/16 27/02/15 24/02/14 26/02/13 -
Price 0.24 1.05 1.17 1.50 1.73 1.55 0.965 -
P/RPS 0.13 0.46 0.39 0.39 0.54 0.49 0.36 -15.60%
P/EPS -2.45 14.77 10.28 7.59 -12.41 9.91 7.64 -
EY -40.88 6.77 9.73 13.18 -8.06 10.09 13.09 -
DY 10.42 5.71 6.84 5.33 6.36 5.16 14.51 -5.36%
P/NAPS 0.36 1.12 1.26 1.34 1.74 1.18 0.81 -12.63%

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