[PRTASCO] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Annualized Quarter Result
Revenue	823,575	775,156	709,808	665,132	892,342	846,049	799,306	2.00%
YoY %	6.25%	9.21%	6.72%	-25.46%	5.47%	5.85%	-	-
Horiz. %	103.04%	96.98%	88.80%	83.21%	111.64%	105.85%	100.00%	-
PBT	34,608	36,645	35,340	31,012	-23,834	21,393	15,476	70.75%
YoY %	-5.56%	3.69%	13.96%	230.12%	-211.41%	38.23%	-	-
Horiz. %	223.62%	236.79%	228.35%	200.39%	-154.01%	138.23%	100.00%	-
Tax	-15,542	-19,122	-18,028	-14,748	-13,195	-15,396	-13,714	8.67%
YoY %	18.72%	-6.07%	-22.24%	-11.77%	14.30%	-12.26%	-	-
Horiz. %	113.33%	139.43%	131.46%	107.54%	96.22%	112.26%	100.00%	-
NP	19,066	17,522	17,312	16,264	-37,029	5,997	1,762	387.10%
YoY %	8.81%	1.21%	6.44%	143.92%	-717.46%	240.35%	-	-
Horiz. %	1,082.07%	994.44%	982.52%	923.04%	-2,101.53%	340.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,990	6,596	7,976	4,916	-48,548	-5,201	-6,200	-
YoY %	-9.19%	-17.30%	62.25%	110.13%	-833.44%	16.11%	-	-
Horiz. %	-96.61%	-106.39%	-128.65%	-79.29%	783.03%	83.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.91%	52.18%	51.01%	47.56%	-	71.97%	88.61%	-
YoY %	-13.93%	2.29%	7.25%	0.00%	-	-18.78%	-	-
Horiz. %	50.68%	58.89%	57.57%	53.67%	-	81.22%	100.00%	-
Total Cost	804,509	757,633	692,496	648,868	929,371	840,052	797,544	0.57%
YoY %	6.19%	9.41%	6.72%	-30.18%	10.63%	5.33%	-	-
Horiz. %	100.87%	95.00%	86.83%	81.36%	116.53%	105.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	332,676	334,016	333,799	334,791	333,286	357,819	371,478	-7.07%
YoY %	-0.40%	0.07%	-0.30%	0.45%	-6.86%	-3.68%	-	-
Horiz. %	89.55%	89.92%	89.86%	90.12%	89.72%	96.32%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	5,850	7,810	5,866	11,779	12,371	16,496	-	-
YoY %	-25.10%	33.14%	-50.20%	-4.79%	-25.01%	0.00%	-	-
Horiz. %	35.46%	47.34%	35.56%	71.41%	74.99%	100.00%	-	-
Div Payout %	97.66%	118.42%	73.55%	239.62%	0.00%	0.00%	-	-
YoY %	-17.53%	61.01%	-69.31%	0.00%	0.00%	0.00%	-	-
Horiz. %	40.76%	49.42%	30.69%	100.00%	-	-	-	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	332,676	334,016	333,799	334,791	333,286	357,819	371,478	-7.07%
YoY %	-0.40%	0.07%	-0.30%	0.45%	-6.86%	-3.68%	-	-
Horiz. %	89.55%	89.92%	89.86%	90.12%	89.72%	96.32%	100.00%	-
NOSH	495,392	495,392	495,392	495,392	495,392	495,392	495,392	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	2.32%	2.26%	2.44%	2.45%	-4.15%	0.71%	0.22%	-
YoY %	2.65%	-7.38%	-0.41%	159.04%	-684.51%	222.73%	-	-
Horiz. %	1,054.55%	1,027.27%	1,109.09%	1,113.64%	-1,886.36%	322.73%	100.00%	-
ROE	1.80%	1.97%	2.39%	1.47%	-14.57%	-1.45%	-1.67%	-
YoY %	-8.63%	-17.57%	62.59%	110.09%	-904.83%	13.17%	-	-
Horiz. %	-107.78%	-117.96%	-143.11%	-88.02%	872.46%	86.83%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	168.94	158.78	145.19	135.51	180.32	170.95	161.51	3.03%
YoY %	6.40%	9.36%	7.14%	-24.85%	5.48%	5.84%	-	-
Horiz. %	104.60%	98.31%	89.90%	83.90%	111.65%	105.84%	100.00%	-
EPS	1.23	1.33	1.62	1.00	-9.81	-1.05	-1.26	-
YoY %	-7.52%	-17.90%	62.00%	110.19%	-834.29%	16.67%	-	-
Horiz. %	-97.62%	-105.56%	-128.57%	-79.37%	778.57%	83.33%	100.00%	-
DPS	1.20	1.60	1.20	2.40	2.50	3.33	0.00	-
YoY %	-25.00%	33.33%	-50.00%	-4.00%	-24.92%	0.00%	-	-
Horiz. %	36.04%	48.05%	36.04%	72.07%	75.08%	100.00%	-	-
NAPS	0.6824	0.6842	0.6828	0.6821	0.6735	0.723	0.7506	-6.13%
YoY %	-0.26%	0.21%	0.10%	1.28%	-6.85%	-3.68%	-	-
Horiz. %	90.91%	91.15%	90.97%	90.87%	89.73%	96.32%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 495,392
RPS	166.25	156.47	143.28	134.26	180.13	170.78	161.35	2.00%
YoY %	6.25%	9.21%	6.72%	-25.46%	5.47%	5.84%	-	-
Horiz. %	103.04%	96.98%	88.80%	83.21%	111.64%	105.84%	100.00%	-
EPS	1.21	1.33	1.61	0.99	-9.80	-1.05	-1.25	-
YoY %	-9.02%	-17.39%	62.63%	110.10%	-833.33%	16.00%	-	-
Horiz. %	-96.80%	-106.40%	-128.80%	-79.20%	784.00%	84.00%	100.00%	-
DPS	1.18	1.58	1.18	2.38	2.50	3.33	0.00	-
YoY %	-25.32%	33.90%	-50.42%	-4.80%	-24.92%	0.00%	-	-
Horiz. %	35.44%	47.45%	35.44%	71.47%	75.08%	100.00%	-	-
NAPS	0.6715	0.6742	0.6738	0.6758	0.6728	0.7223	0.7499	-7.07%
YoY %	-0.40%	0.06%	-0.30%	0.45%	-6.85%	-3.68%	-	-
Horiz. %	89.55%	89.91%	89.85%	90.12%	89.72%	96.32%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	0.395	0.24	0.26	0.265	0.215	0.365	0.465	-
P/RPS	0.23	0.15	0.18	0.20	0.12	0.21	0.29	-14.28%
YoY %	53.33%	-16.67%	-10.00%	66.67%	-42.86%	-27.59%	-	-
Horiz. %	79.31%	51.72%	62.07%	68.97%	41.38%	72.41%	100.00%	-
P/EPS	32.15	17.76	15.94	26.46	-2.19	-34.73	-37.12	-
YoY %	81.02%	11.42%	-39.76%	1,308.22%	93.69%	6.44%	-	-
Horiz. %	-86.61%	-47.84%	-42.94%	-71.28%	5.90%	93.56%	100.00%	-
EY	3.11	5.63	6.28	3.78	-45.63	-2.88	-2.69	-
YoY %	-44.76%	-10.35%	66.14%	108.28%	-1,484.38%	-7.06%	-	-
Horiz. %	-115.61%	-209.29%	-233.46%	-140.52%	1,696.28%	107.06%	100.00%	-
DY	3.04	6.67	4.62	9.06	11.63	9.13	0.00	-
YoY %	-54.42%	44.37%	-49.01%	-22.10%	27.38%	0.00%	-	-
Horiz. %	33.30%	73.06%	50.60%	99.23%	127.38%	100.00%	-	-
P/NAPS	0.58	0.35	0.38	0.39	0.32	0.50	0.62	-4.33%
YoY %	65.71%	-7.89%	-2.56%	21.88%	-36.00%	-19.35%	-	-
Horiz. %	93.55%	56.45%	61.29%	62.90%	51.61%	80.65%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	27/02/20	27/11/19	28/08/19	28/05/19	27/02/19	27/11/18	28/08/18	-
Price	0.355	0.305	0.26	0.245	0.24	0.345	0.50	-
P/RPS	0.21	0.19	0.18	0.18	0.13	0.20	0.31	-22.81%
YoY %	10.53%	5.56%	0.00%	38.46%	-35.00%	-35.48%	-	-
Horiz. %	67.74%	61.29%	58.06%	58.06%	41.94%	64.52%	100.00%	-
P/EPS	28.89	22.57	15.94	24.46	-2.45	-32.83	-39.91	-
YoY %	28.00%	41.59%	-34.83%	1,098.37%	92.54%	17.74%	-	-
Horiz. %	-72.39%	-56.55%	-39.94%	-61.29%	6.14%	82.26%	100.00%	-
EY	3.46	4.43	6.28	4.09	-40.88	-3.05	-2.51	-
YoY %	-21.90%	-29.46%	53.55%	110.00%	-1,240.33%	-21.51%	-	-
Horiz. %	-137.85%	-176.49%	-250.20%	-162.95%	1,628.69%	121.51%	100.00%	-
DY	3.38	5.25	4.62	9.80	10.42	9.66	0.00	-
YoY %	-35.62%	13.64%	-52.86%	-5.95%	7.87%	0.00%	-	-
Horiz. %	34.99%	54.35%	47.83%	101.45%	107.87%	100.00%	-	-
P/NAPS	0.52	0.45	0.38	0.36	0.36	0.48	0.67	-15.50%
YoY %	15.56%	18.42%	5.56%	0.00%	-25.00%	-28.36%	-	-
Horiz. %	77.61%	67.16%	56.72%	53.73%	53.73%	71.64%	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