[PRTASCO] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -0.49%
YoY- -6.98%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 226,463 234,884 301,227 302,778 303,979 318,985 250,981 -1.69%
PBT 9,814 8,307 22,344 20,141 34,557 -51,537 30,387 -17.16%
Tax -5,328 -4,690 -5,467 -4,632 -10,998 -9,724 -8,582 -7.63%
NP 4,486 3,617 16,877 15,509 23,559 -61,261 21,805 -23.15%
-
NP to SH 959 -801 10,288 14,293 15,365 -69,180 13,006 -35.23%
-
Tax Rate 54.29% 56.46% 24.47% 23.00% 31.83% - 28.24% -
Total Cost 221,977 231,267 284,350 287,269 280,420 380,246 229,176 -0.53%
-
Net Worth 334,016 357,819 403,678 405,948 365,914 358,484 390,740 -2.57%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 2,929 12,372 12,726 10,136 13,389 16,734 12,445 -21.41%
Div Payout % 305.43% 0.00% 123.70% 70.92% 87.15% 0.00% 95.69% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 334,016 357,819 403,678 405,948 365,914 358,484 390,740 -2.57%
NOSH 495,392 495,392 424,692 337,895 334,749 334,687 311,148 8.05%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.98% 1.54% 5.60% 5.12% 7.75% -19.20% 8.69% -
ROE 0.29% -0.22% 2.55% 3.52% 4.20% -19.30% 3.33% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 46.39 47.46 71.01 89.61 90.81 95.31 80.66 -8.80%
EPS 0.19 -0.16 2.43 4.23 4.59 -20.67 4.18 -40.24%
DPS 0.60 2.50 3.00 3.00 4.00 5.00 4.00 -27.09%
NAPS 0.6842 0.723 0.9516 1.2014 1.0931 1.0711 1.2558 -9.62%
Adjusted Per Share Value based on latest NOSH - 337,895
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 45.71 47.41 60.81 61.12 61.36 64.39 50.66 -1.69%
EPS 0.19 -0.16 2.08 2.89 3.10 -13.96 2.63 -35.45%
DPS 0.59 2.50 2.57 2.05 2.70 3.38 2.51 -21.43%
NAPS 0.6742 0.7223 0.8149 0.8194 0.7386 0.7236 0.7887 -2.57%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.24 0.365 1.08 1.56 1.67 1.67 1.33 -
P/RPS 0.52 0.77 1.52 1.74 1.84 1.75 1.65 -17.49%
P/EPS 122.17 -225.52 44.53 36.88 36.38 -8.08 31.82 25.12%
EY 0.82 -0.44 2.25 2.71 2.75 -12.38 3.14 -20.04%
DY 2.50 6.85 2.78 1.92 2.40 2.99 3.01 -3.04%
P/NAPS 0.35 0.50 1.13 1.30 1.53 1.56 1.06 -16.85%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 27/11/18 29/11/17 24/11/16 24/11/15 25/11/14 28/11/13 -
Price 0.305 0.345 1.07 1.25 1.64 1.69 1.39 -
P/RPS 0.66 0.73 1.51 1.39 1.81 1.77 1.72 -14.74%
P/EPS 155.26 -213.16 44.12 29.55 35.73 -8.18 33.25 29.26%
EY 0.64 -0.47 2.27 3.38 2.80 -12.23 3.01 -22.73%
DY 1.97 7.25 2.80 2.40 2.44 2.96 2.88 -6.13%
P/NAPS 0.45 0.48 1.12 1.04 1.50 1.58 1.11 -13.96%

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