[PRTASCO] QoQ Annualized 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- 1.05%
YoY- -9.12%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 703,868 528,688 1,110,207 1,101,492 1,046,682 508,388 1,289,363 -33.22%
PBT 45,980 26,896 77,540 98,898 108,066 92,576 130,131 -50.05%
Tax -12,840 -6,832 -25,057 -30,380 -36,306 -28,512 -37,152 -50.78%
NP 33,140 20,064 52,483 68,518 71,760 64,064 92,979 -49.76%
-
NP to SH 22,394 13,192 42,387 56,009 55,428 53,400 66,238 -51.50%
-
Tax Rate 27.93% 25.40% 32.31% 30.72% 33.60% 30.80% 28.55% -
Total Cost 670,728 508,624 1,057,724 1,032,973 974,922 444,324 1,196,384 -32.03%
-
Net Worth 401,939 395,746 344,664 404,708 389,879 389,699 374,109 4.90%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 29,786 35,932 33,633 - 26,803 -
Div Payout % - - 70.27% 64.15% 60.68% - 40.47% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 401,939 395,746 344,664 404,708 389,879 389,699 374,109 4.90%
NOSH 424,692 424,692 424,692 336,864 336,334 335,427 335,042 17.14%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.71% 3.80% 4.73% 6.22% 6.86% 12.60% 7.21% -
ROE 5.57% 3.33% 12.30% 13.84% 14.22% 13.70% 17.71% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 165.92 124.63 298.18 326.98 311.20 151.56 384.84 -42.95%
EPS 5.28 3.12 10.04 16.63 16.48 15.92 19.77 -58.56%
DPS 0.00 0.00 8.00 10.67 10.00 0.00 8.00 -
NAPS 0.9475 0.9329 0.9257 1.2014 1.1592 1.1618 1.1166 -10.37%
Adjusted Per Share Value based on latest NOSH - 337,895
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 142.08 106.72 224.11 222.35 211.28 102.62 260.27 -33.23%
EPS 4.52 2.66 8.56 11.31 11.19 10.78 13.37 -51.50%
DPS 0.00 0.00 6.01 7.25 6.79 0.00 5.41 -
NAPS 0.8114 0.7989 0.6957 0.8169 0.787 0.7866 0.7552 4.90%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.04 1.10 1.13 1.56 1.64 1.54 1.61 -
P/RPS 0.63 0.88 0.38 0.48 0.53 1.02 0.42 31.06%
P/EPS 19.70 35.37 9.93 9.38 9.95 9.67 8.14 80.35%
EY 5.08 2.83 10.07 10.66 10.05 10.34 12.28 -44.51%
DY 0.00 0.00 7.08 6.84 6.10 0.00 4.97 -
P/NAPS 1.10 1.18 1.22 1.30 1.41 1.33 1.44 -16.44%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 25/05/17 27/02/17 24/11/16 08/09/16 25/05/16 24/02/16 -
Price 1.04 0.995 1.17 1.25 1.58 1.70 1.50 -
P/RPS 0.63 0.80 0.39 0.38 0.51 1.12 0.39 37.71%
P/EPS 19.70 32.00 10.28 7.52 9.59 10.68 7.59 88.97%
EY 5.08 3.13 9.73 13.30 10.43 9.36 13.18 -47.06%
DY 0.00 0.00 6.84 8.53 6.33 0.00 5.33 -
P/NAPS 1.10 1.07 1.26 1.04 1.36 1.46 1.34 -12.33%

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