[PRTASCO] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 5.4%
YoY- -181.57%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 992,082 1,115,282 1,213,071 1,132,879 982,743 809,697 692,956 6.16%
PBT 69,297 61,120 125,306 21,812 110,900 110,536 71,968 -0.62%
Tax -22,582 -19,637 -35,685 -37,236 -31,569 -38,297 -21,803 0.58%
NP 46,715 41,483 89,621 -15,424 79,331 72,239 50,165 -1.17%
-
NP to SH 24,723 32,335 67,001 -43,938 53,865 36,745 33,857 -5.10%
-
Tax Rate 32.59% 32.13% 28.48% 170.71% 28.47% 34.65% 30.30% -
Total Cost 945,367 1,073,799 1,123,450 1,148,303 903,412 737,458 642,791 6.63%
-
Net Worth 373,176 395,746 335,427 344,778 425,542 372,396 362,379 0.49%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 25,452 26,996 26,761 30,142 12,445 12,264 35,609 -5.44%
Div Payout % 102.95% 83.49% 39.94% 0.00% 23.11% 33.38% 105.18% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 373,176 395,746 335,427 344,778 425,542 372,396 362,379 0.49%
NOSH 424,692 424,211 335,427 335,191 328,173 306,624 296,473 6.17%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.71% 3.72% 7.39% -1.36% 8.07% 8.92% 7.24% -
ROE 6.63% 8.17% 19.97% -12.74% 12.66% 9.87% 9.34% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 233.87 262.91 361.65 337.98 299.46 264.07 233.73 0.00%
EPS 5.83 7.62 19.97 -13.11 16.41 11.98 11.42 -10.59%
DPS 6.00 6.36 8.00 9.00 3.79 4.00 12.01 -10.91%
NAPS 0.8797 0.9329 1.00 1.0286 1.2967 1.2145 1.2223 -5.33%
Adjusted Per Share Value based on latest NOSH - 335,191
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 200.26 225.13 244.87 228.68 198.38 163.45 139.88 6.16%
EPS 4.99 6.53 13.52 -8.87 10.87 7.42 6.83 -5.09%
DPS 5.14 5.45 5.40 6.08 2.51 2.48 7.19 -5.43%
NAPS 0.7533 0.7989 0.6771 0.696 0.859 0.7517 0.7315 0.49%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.95 1.10 1.54 1.60 1.91 1.09 0.93 -
P/RPS 0.41 0.42 0.43 0.47 0.64 0.41 0.40 0.41%
P/EPS 16.30 14.43 7.71 -12.21 11.64 9.10 8.14 12.26%
EY 6.13 6.93 12.97 -8.19 8.59 10.99 12.28 -10.92%
DY 6.32 5.79 5.19 5.63 1.99 3.67 12.91 -11.21%
P/NAPS 1.08 1.18 1.54 1.56 1.47 0.90 0.76 6.02%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 25/05/17 25/05/16 27/05/15 27/05/14 27/05/13 23/05/12 -
Price 0.57 0.995 1.70 1.82 1.95 1.19 0.94 -
P/RPS 0.24 0.38 0.47 0.54 0.65 0.45 0.40 -8.15%
P/EPS 9.78 13.05 8.51 -13.88 11.88 9.93 8.23 2.91%
EY 10.22 7.66 11.75 -7.20 8.42 10.07 12.15 -2.84%
DY 10.53 6.40 4.71 4.95 1.94 3.36 12.78 -3.17%
P/NAPS 0.65 1.07 1.70 1.77 1.50 0.98 0.77 -2.78%

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