[PRTASCO] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 40.39%
YoY- -28.84%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,002,105 823,575 892,342 966,784 1,110,207 1,289,363 1,061,573 -0.95%
PBT 14,057 34,608 -23,834 71,675 77,540 130,131 16,670 -2.79%
Tax -20,868 -15,542 -13,195 -21,232 -25,057 -37,152 -35,464 -8.45%
NP -6,811 19,066 -37,029 50,443 52,483 92,979 -18,794 -15.55%
-
NP to SH -24,730 5,990 -48,548 30,162 42,387 66,238 -46,444 -9.96%
-
Tax Rate 148.45% 44.91% - 29.62% 32.31% 28.55% 212.74% -
Total Cost 1,008,916 804,509 929,371 916,341 1,057,724 1,196,384 1,080,367 -1.13%
-
Net Worth 305,567 332,676 333,286 398,164 344,664 374,109 331,289 -1.33%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 5,850 12,371 25,452 29,786 26,803 36,636 -
Div Payout % - 97.66% 0.00% 84.39% 70.27% 40.47% 0.00% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 305,567 332,676 333,286 398,164 344,664 374,109 331,289 -1.33%
NOSH 495,392 495,392 495,392 424,692 424,692 335,042 333,054 6.83%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -0.68% 2.32% -4.15% 5.22% 4.73% 7.21% -1.77% -
ROE -8.09% 1.80% -14.57% 7.58% 12.30% 17.71% -14.02% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 208.02 168.94 180.32 227.90 298.18 384.84 318.74 -6.85%
EPS -5.13 1.23 -9.81 7.11 10.04 19.77 -13.95 -15.34%
DPS 0.00 1.20 2.50 6.00 8.00 8.00 11.00 -
NAPS 0.6343 0.6824 0.6735 0.9386 0.9257 1.1166 0.9947 -7.21%
Adjusted Per Share Value based on latest NOSH - 424,692
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 202.29 166.25 180.13 195.16 224.11 260.27 214.29 -0.95%
EPS -4.99 1.21 -9.80 6.09 8.56 13.37 -9.38 -9.97%
DPS 0.00 1.18 2.50 5.14 6.01 5.41 7.40 -
NAPS 0.6168 0.6715 0.6728 0.8037 0.6957 0.7552 0.6687 -1.33%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.32 0.395 0.215 1.05 1.13 1.61 1.42 -
P/RPS 0.15 0.23 0.12 0.46 0.38 0.42 0.45 -16.71%
P/EPS -6.23 32.15 -2.19 14.77 9.93 8.14 -10.18 -7.85%
EY -16.04 3.11 -45.63 6.77 10.07 12.28 -9.82 8.51%
DY 0.00 3.04 11.63 5.71 7.08 4.97 7.75 -
P/NAPS 0.50 0.58 0.32 1.12 1.22 1.44 1.43 -16.05%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 05/04/21 27/02/20 27/02/19 27/02/18 27/02/17 24/02/16 27/02/15 -
Price 0.265 0.355 0.24 1.05 1.17 1.50 1.73 -
P/RPS 0.13 0.21 0.13 0.46 0.39 0.39 0.54 -21.11%
P/EPS -5.16 28.89 -2.45 14.77 10.28 7.59 -12.41 -13.59%
EY -19.37 3.46 -40.88 6.77 9.73 13.18 -8.06 15.71%
DY 0.00 3.38 10.42 5.71 6.84 5.33 6.36 -
P/NAPS 0.42 0.52 0.36 1.12 1.26 1.34 1.74 -21.07%

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