[PRTASCO] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -833.38%
YoY- -260.96%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 775,156 709,808 665,132 892,342 846,049 799,306 629,880 14.82%
PBT 36,645 35,340 31,012 -23,834 21,393 15,476 17,384 64.32%
Tax -19,122 -18,028 -14,748 -13,195 -15,396 -13,714 -12,232 34.66%
NP 17,522 17,312 16,264 -37,029 5,997 1,762 5,152 125.98%
-
NP to SH 6,596 7,976 4,916 -48,548 -5,201 -6,200 -8,564 -
-
Tax Rate 52.18% 51.01% 47.56% - 71.97% 88.61% 70.36% -
Total Cost 757,633 692,496 648,868 929,371 840,052 797,544 624,728 13.70%
-
Net Worth 334,016 333,799 334,791 333,286 357,819 371,478 373,176 -7.11%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 7,810 5,866 11,779 12,371 16,496 - - -
Div Payout % 118.42% 73.55% 239.62% 0.00% 0.00% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 334,016 333,799 334,791 333,286 357,819 371,478 373,176 -7.11%
NOSH 495,392 495,392 495,392 495,392 495,392 495,392 424,692 10.80%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.26% 2.44% 2.45% -4.15% 0.71% 0.22% 0.82% -
ROE 1.97% 2.39% 1.47% -14.57% -1.45% -1.67% -2.29% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 158.78 145.19 135.51 180.32 170.95 161.51 148.48 4.56%
EPS 1.33 1.62 1.00 -9.81 -1.05 -1.26 -2.00 -
DPS 1.60 1.20 2.40 2.50 3.33 0.00 0.00 -
NAPS 0.6842 0.6828 0.6821 0.6735 0.723 0.7506 0.8797 -15.41%
Adjusted Per Share Value based on latest NOSH - 495,392
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 156.47 143.28 134.26 180.13 170.78 161.35 127.15 14.82%
EPS 1.33 1.61 0.99 -9.80 -1.05 -1.25 -1.73 -
DPS 1.58 1.18 2.38 2.50 3.33 0.00 0.00 -
NAPS 0.6742 0.6738 0.6758 0.6728 0.7223 0.7499 0.7533 -7.12%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.24 0.26 0.265 0.215 0.365 0.465 0.95 -
P/RPS 0.15 0.18 0.20 0.12 0.21 0.29 0.64 -61.95%
P/EPS 17.76 15.94 26.46 -2.19 -34.73 -37.12 -47.06 -
EY 5.63 6.28 3.78 -45.63 -2.88 -2.69 -2.13 -
DY 6.67 4.62 9.06 11.63 9.13 0.00 0.00 -
P/NAPS 0.35 0.38 0.39 0.32 0.50 0.62 1.08 -52.78%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 28/05/19 27/02/19 27/11/18 28/08/18 30/05/18 -
Price 0.305 0.26 0.245 0.24 0.345 0.50 0.57 -
P/RPS 0.19 0.18 0.18 0.13 0.20 0.31 0.38 -36.97%
P/EPS 22.57 15.94 24.46 -2.45 -32.83 -39.91 -28.23 -
EY 4.43 6.28 4.09 -40.88 -3.05 -2.51 -3.54 -
DY 5.25 4.62 9.80 10.42 9.66 0.00 0.00 -
P/NAPS 0.45 0.38 0.36 0.36 0.48 0.67 0.65 -21.72%

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