[PRTASCO] YoY TTM Result on 31-Mar-2014 [#1]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	1,115,282	1,213,071	1,132,879	982,743	809,697	692,956	734,369	7.20%
YoY %	-8.06%	7.08%	15.28%	21.37%	16.85%	-5.64%	-	-
Horiz. %	151.87%	165.19%	154.27%	133.82%	110.26%	94.36%	100.00%	-
PBT	61,120	125,306	21,812	110,900	110,536	71,968	85,843	-5.49%
YoY %	-51.22%	474.48%	-80.33%	0.33%	53.59%	-16.16%	-	-
Horiz. %	71.20%	145.97%	25.41%	129.19%	128.77%	83.84%	100.00%	-
Tax	-19,637	-35,685	-37,236	-31,569	-38,297	-21,803	-30,483	-7.06%
YoY %	44.97%	4.17%	-17.95%	17.57%	-75.65%	28.47%	-	-
Horiz. %	64.42%	117.07%	122.15%	103.56%	125.63%	71.53%	100.00%	-
NP	41,483	89,621	-15,424	79,331	72,239	50,165	55,360	-4.69%
YoY %	-53.71%	681.05%	-119.44%	9.82%	44.00%	-9.38%	-	-
Horiz. %	74.93%	161.89%	-27.86%	143.30%	130.49%	90.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,335	67,001	-43,938	53,865	36,745	33,857	40,820	-3.80%
YoY %	-51.74%	252.49%	-181.57%	46.59%	8.53%	-17.06%	-	-
Horiz. %	79.21%	164.14%	-107.64%	131.96%	90.02%	82.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.13%	28.48%	170.71%	28.47%	34.65%	30.30%	35.51%	-
YoY %	12.82%	-83.32%	499.61%	-17.84%	14.36%	-14.67%	-	-
Horiz. %	90.48%	80.20%	480.74%	80.17%	97.58%	85.33%	100.00%	-
Total Cost	1,073,799	1,123,450	1,148,303	903,412	737,458	642,791	679,009	7.93%
YoY %	-4.42%	-2.16%	27.11%	22.50%	14.73%	-5.33%	-	-
Horiz. %	158.14%	165.45%	169.11%	133.05%	108.61%	94.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	395,746	335,427	344,778	425,542	372,396	362,379	356,498	1.75%
YoY %	17.98%	-2.71%	-18.98%	14.27%	2.76%	1.65%	-	-
Horiz. %	111.01%	94.09%	96.71%	119.37%	104.46%	101.65%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	26,996	26,761	30,142	12,445	12,264	35,609	29,718	-1.58%
YoY %	0.88%	-11.22%	142.20%	1.48%	-65.56%	19.82%	-	-
Horiz. %	90.84%	90.05%	101.43%	41.88%	41.27%	119.82%	100.00%	-
Div Payout %	83.49%	39.94%	0.00%	23.11%	33.38%	105.18%	72.80%	-
YoY %	109.04%	0.00%	0.00%	-30.77%	-68.26%	44.48%	-	-
Horiz. %	114.68%	54.86%	0.00%	31.74%	45.85%	144.48%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	395,746	335,427	344,778	425,542	372,396	362,379	356,498	1.75%
YoY %	17.98%	-2.71%	-18.98%	14.27%	2.76%	1.65%	-	-
Horiz. %	111.01%	94.09%	96.71%	119.37%	104.46%	101.65%	100.00%	-
NOSH	424,211	335,427	335,191	328,173	306,624	296,473	297,851	6.06%
YoY %	26.47%	0.07%	2.14%	7.03%	3.42%	-0.46%	-	-
Horiz. %	142.42%	112.62%	112.54%	110.18%	102.95%	99.54%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	3.72%	7.39%	-1.36%	8.07%	8.92%	7.24%	7.54%	-
YoY %	-49.66%	643.38%	-116.85%	-9.53%	23.20%	-3.98%	-	-
Horiz. %	49.34%	98.01%	-18.04%	107.03%	118.30%	96.02%	100.00%	-
ROE	8.17%	19.97%	-12.74%	12.66%	9.87%	9.34%	11.45%	-
YoY %	-59.09%	256.75%	-200.63%	28.27%	5.67%	-18.43%	-	-
Horiz. %	71.35%	174.41%	-111.27%	110.57%	86.20%	81.57%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	262.91	361.65	337.98	299.46	264.07	233.73	246.56	1.07%
YoY %	-27.30%	7.00%	12.86%	13.40%	12.98%	-5.20%	-	-
Horiz. %	106.63%	146.68%	137.08%	121.46%	107.10%	94.80%	100.00%	-
EPS	7.62	19.97	-13.11	16.41	11.98	11.42	13.70	-9.30%
YoY %	-61.84%	252.33%	-179.89%	36.98%	4.90%	-16.64%	-	-
Horiz. %	55.62%	145.77%	-95.69%	119.78%	87.45%	83.36%	100.00%	-
DPS	6.36	8.00	9.00	3.79	4.00	12.01	10.00	-7.25%
YoY %	-20.50%	-11.11%	137.47%	-5.25%	-66.69%	20.10%	-	-
Horiz. %	63.60%	80.00%	90.00%	37.90%	40.00%	120.10%	100.00%	-
NAPS	0.9329	1.00	1.0286	1.2967	1.2145	1.2223	1.1969	-4.06%
YoY %	-6.71%	-2.78%	-20.68%	6.77%	-0.64%	2.12%	-	-
Horiz. %	77.94%	83.55%	85.94%	108.34%	101.47%	102.12%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 328,173
RPS	231.60	251.91	235.26	204.08	168.14	143.90	152.50	7.20%
YoY %	-8.06%	7.08%	15.28%	21.38%	16.85%	-5.64%	-	-
Horiz. %	151.87%	165.19%	154.27%	133.82%	110.26%	94.36%	100.00%	-
EPS	6.71	13.91	-9.12	11.19	7.63	7.03	8.48	-3.82%
YoY %	-51.76%	252.52%	-181.50%	46.66%	8.53%	-17.10%	-	-
Horiz. %	79.13%	164.03%	-107.55%	131.96%	89.98%	82.90%	100.00%	-
DPS	5.61	5.56	6.26	2.58	2.55	7.39	6.17	-1.57%
YoY %	0.90%	-11.18%	142.64%	1.18%	-65.49%	19.77%	-	-
Horiz. %	90.92%	90.11%	101.46%	41.82%	41.33%	119.77%	100.00%	-
NAPS	0.8218	0.6966	0.716	0.8837	0.7733	0.7525	0.7403	1.75%
YoY %	17.97%	-2.71%	-18.98%	14.28%	2.76%	1.65%	-	-
Horiz. %	111.01%	94.10%	96.72%	119.37%	104.46%	101.65%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	1.10	1.54	1.60	1.91	1.09	0.93	1.08	-
P/RPS	0.42	0.43	0.47	0.64	0.41	0.40	0.44	-0.77%
YoY %	-2.33%	-8.51%	-26.56%	56.10%	2.50%	-9.09%	-	-
Horiz. %	95.45%	97.73%	106.82%	145.45%	93.18%	90.91%	100.00%	-
P/EPS	14.43	7.71	-12.21	11.64	9.10	8.14	7.88	10.59%
YoY %	87.16%	163.14%	-204.90%	27.91%	11.79%	3.30%	-	-
Horiz. %	183.12%	97.84%	-154.95%	147.72%	115.48%	103.30%	100.00%	-
EY	6.93	12.97	-8.19	8.59	10.99	12.28	12.69	-9.58%
YoY %	-46.57%	258.36%	-195.34%	-21.84%	-10.50%	-3.23%	-	-
Horiz. %	54.61%	102.21%	-64.54%	67.69%	86.60%	96.77%	100.00%	-
DY	5.79	5.19	5.63	1.99	3.67	12.91	9.26	-7.52%
YoY %	11.56%	-7.82%	182.91%	-45.78%	-71.57%	39.42%	-	-
Horiz. %	62.53%	56.05%	60.80%	21.49%	39.63%	139.42%	100.00%	-
P/NAPS	1.18	1.54	1.56	1.47	0.90	0.76	0.90	4.61%
YoY %	-23.38%	-1.28%	6.12%	63.33%	18.42%	-15.56%	-	-
Horiz. %	131.11%	171.11%	173.33%	163.33%	100.00%	84.44%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	25/05/17	25/05/16	27/05/15	27/05/14	27/05/13	23/05/12	25/05/11	-
Price	0.995	1.70	1.82	1.95	1.19	0.94	1.16	-
P/RPS	0.38	0.47	0.54	0.65	0.45	0.40	0.47	-3.47%
YoY %	-19.15%	-12.96%	-16.92%	44.44%	12.50%	-14.89%	-	-
Horiz. %	80.85%	100.00%	114.89%	138.30%	95.74%	85.11%	100.00%	-
P/EPS	13.05	8.51	-13.88	11.88	9.93	8.23	8.46	7.48%
YoY %	53.35%	161.31%	-216.84%	19.64%	20.66%	-2.72%	-	-
Horiz. %	154.26%	100.59%	-164.07%	140.43%	117.38%	97.28%	100.00%	-
EY	7.66	11.75	-7.20	8.42	10.07	12.15	11.81	-6.95%
YoY %	-34.81%	263.19%	-185.51%	-16.39%	-17.12%	2.88%	-	-
Horiz. %	64.86%	99.49%	-60.97%	71.30%	85.27%	102.88%	100.00%	-
DY	6.40	4.71	4.95	1.94	3.36	12.78	8.62	-4.83%
YoY %	35.88%	-4.85%	155.15%	-42.26%	-73.71%	48.26%	-	-
Horiz. %	74.25%	54.64%	57.42%	22.51%	38.98%	148.26%	100.00%	-
P/NAPS	1.07	1.70	1.77	1.50	0.98	0.77	0.97	1.64%
YoY %	-37.06%	-3.95%	18.00%	53.06%	27.27%	-20.62%	-	-
Horiz. %	110.31%	175.26%	182.47%	154.64%	101.03%	79.38%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos