[PRTASCO] YoY TTM 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- -1.69%
YoY- 48.37%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 839,172 948,160 916,014 1,297,676 1,227,380 1,055,660 891,579 -1.00%
PBT -12,395 42,386 51,045 109,357 111,139 34,109 104,769 -
Tax -15,990 -20,892 -14,234 -31,445 -39,664 -34,150 -35,167 -12.30%
NP -28,385 21,494 36,811 77,912 71,475 -41 69,602 -
-
NP to SH -39,700 4,776 23,849 62,542 42,153 -26,970 39,504 -
-
Tax Rate - 49.29% 27.89% 28.75% 35.69% 100.12% 33.57% -
Total Cost 867,557 926,666 879,203 1,219,764 1,155,905 1,055,701 821,977 0.90%
-
Net Worth 334,016 357,819 403,678 337,895 365,914 358,484 390,740 -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 8,807 25,099 12,726 26,996 40,169 16,734 24,710 -15.79%
Div Payout % 0.00% 525.52% 53.36% 43.16% 95.29% 0.00% 62.55% -
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 334,016 357,819 403,678 337,895 365,914 358,484 390,740 -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 -3.38% 2.27% 4.02% 6.00% 5.82% 0.00% 7.81% -
ROE -11.89% 1.33% 5.91% 18.51% 11.52% -7.52% 10.11% -
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 171.90 191.58 215.93 384.05 366.66 315.42 286.54 -8.15%
EPS -8.13 0.97 5.62 18.51 12.59 -8.06 12.70 -
DPS 1.80 5.07 3.00 8.00 12.00 5.00 7.94 -21.90%
NAPS 0.6842 0.723 0.9516 1.00 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 174.26 196.90 190.22 269.48 254.88 219.22 185.15 -1.00%
EPS -8.24 0.99 4.95 12.99 8.75 -5.60 8.20 -
DPS 1.83 5.21 2.64 5.61 8.34 3.48 5.13 -15.77%
NAPS 0.6936 0.7431 0.8383 0.7017 0.7599 0.7444 0.8114 -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 0.14 0.19 0.50 0.41 0.46 0.53 0.46 -17.97%
P/EPS -2.95 37.82 19.21 8.43 13.26 -20.72 10.48 -
EY -33.88 2.64 5.21 11.86 7.54 -4.83 9.55 -
DY 7.50 13.89 2.78 5.13 7.19 2.99 5.97 3.87%
P/NAPS 0.35 0.50 1.13 1.56 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 0.18 0.18 0.50 0.33 0.45 0.54 0.49 -15.36%
P/EPS -3.75 35.75 19.03 6.75 13.02 -20.97 10.95 -
EY -26.66 2.80 5.25 14.81 7.68 -4.77 9.13 -
DY 5.90 14.70 2.80 6.40 7.32 2.96 5.71 0.54%
P/NAPS 0.45 0.48 1.12 1.25 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