[PRTASCO] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 5.29%
YoY- -28.84%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 846,049 799,306 629,880 966,784 870,881 703,868 528,688 36.77%
PBT 21,393 15,476 17,384 71,675 60,445 45,980 26,896 -14.14%
Tax -15,396 -13,714 -12,232 -21,232 -15,849 -12,840 -6,832 71.80%
NP 5,997 1,762 5,152 50,443 44,596 33,140 20,064 -55.26%
-
NP to SH -5,201 -6,200 -8,564 30,162 28,646 22,394 13,192 -
-
Tax Rate 71.97% 88.61% 70.36% 29.62% 26.22% 27.93% 25.40% -
Total Cost 840,052 797,544 624,728 916,341 826,285 670,728 508,624 39.68%
-
Net Worth 357,819 371,478 373,176 398,164 403,678 401,939 395,746 -6.49%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 16,496 - - 25,452 16,968 - - -
Div Payout % 0.00% - - 84.39% 59.23% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 357,819 371,478 373,176 398,164 403,678 401,939 395,746 -6.49%
NOSH 495,392 495,392 424,692 424,692 424,692 424,692 424,692 10.80%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.71% 0.22% 0.82% 5.22% 5.12% 4.71% 3.80% -
ROE -1.45% -1.67% -2.29% 7.58% 7.10% 5.57% 3.33% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 170.95 161.51 148.48 227.90 205.29 165.92 124.63 23.42%
EPS -1.05 -1.26 -2.00 7.11 6.76 5.28 3.12 -
DPS 3.33 0.00 0.00 6.00 4.00 0.00 0.00 -
NAPS 0.723 0.7506 0.8797 0.9386 0.9516 0.9475 0.9329 -15.61%
Adjusted Per Share Value based on latest NOSH - 424,692
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 175.69 165.99 130.80 200.76 180.85 146.17 109.79 36.77%
EPS -1.08 -1.29 -1.78 6.26 5.95 4.65 2.74 -
DPS 3.43 0.00 0.00 5.29 3.52 0.00 0.00 -
NAPS 0.7431 0.7714 0.7749 0.8268 0.8383 0.8347 0.8218 -6.48%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.365 0.465 0.95 1.05 1.08 1.04 1.10 -
P/RPS 0.21 0.29 0.64 0.46 0.53 0.63 0.88 -61.49%
P/EPS -34.73 -37.12 -47.06 14.77 15.99 19.70 35.37 -
EY -2.88 -2.69 -2.13 6.77 6.25 5.08 2.83 -
DY 9.13 0.00 0.00 5.71 3.70 0.00 0.00 -
P/NAPS 0.50 0.62 1.08 1.12 1.13 1.10 1.18 -43.55%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 30/05/18 27/02/18 29/11/17 25/08/17 25/05/17 -
Price 0.345 0.50 0.57 1.05 1.07 1.04 0.995 -
P/RPS 0.20 0.31 0.38 0.46 0.52 0.63 0.80 -60.28%
P/EPS -32.83 -39.91 -28.23 14.77 15.84 19.70 32.00 -
EY -3.05 -2.51 -3.54 6.77 6.31 5.08 3.13 -
DY 9.66 0.00 0.00 5.71 3.74 0.00 0.00 -
P/NAPS 0.48 0.67 0.65 1.12 1.12 1.10 1.07 -41.37%

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