[PRTASCO] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 135.44%
YoY- 15.12%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 127,097 1,289,363 833,473 529,494 219,056 1,061,573 667,666 -66.87%
PBT 23,144 130,131 93,827 59,270 26,848 16,670 -642 -
Tax -7,128 -37,152 -27,857 -16,859 -7,960 -35,464 -23,657 -55.02%
NP 16,016 92,979 65,970 42,411 18,888 -18,794 -24,299 -
-
NP to SH 13,350 66,238 46,222 30,857 13,106 -46,444 -42,375 -
-
Tax Rate 30.80% 28.55% 29.69% 28.44% 29.65% 212.74% - -
Total Cost 111,081 1,196,384 767,503 487,083 200,168 1,080,367 691,965 -70.42%
-
Net Worth 389,699 374,109 365,859 347,316 344,778 331,289 355,983 6.21%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 26,803 26,775 13,314 13,407 36,636 16,617 -
Div Payout % - 40.47% 57.93% 43.15% 102.30% 0.00% 0.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 389,699 374,109 365,859 347,316 344,778 331,289 355,983 6.21%
NOSH 335,427 335,042 334,699 332,869 335,191 333,054 332,352 0.61%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 12.60% 7.21% 7.92% 8.01% 8.62% -1.77% -3.64% -
ROE 3.43% 17.71% 12.63% 8.88% 3.80% -14.02% -11.90% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 37.89 384.84 249.02 159.07 65.35 318.74 200.89 -67.07%
EPS 3.98 19.77 13.81 9.27 3.91 -13.95 -12.75 -
DPS 0.00 8.00 8.00 4.00 4.00 11.00 5.00 -
NAPS 1.1618 1.1166 1.0931 1.0434 1.0286 0.9947 1.0711 5.56%
Adjusted Per Share Value based on latest NOSH - 334,293
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 26.39 267.75 173.08 109.96 45.49 220.45 138.65 -66.87%
EPS 2.77 13.76 9.60 6.41 2.72 -9.64 -8.80 -
DPS 0.00 5.57 5.56 2.76 2.78 7.61 3.45 -
NAPS 0.8093 0.7769 0.7598 0.7212 0.716 0.688 0.7392 6.22%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.54 1.61 1.67 1.82 1.60 1.42 1.67 -
P/RPS 4.06 0.42 0.67 1.14 2.45 0.45 0.83 187.88%
P/EPS 38.69 8.14 12.09 19.63 40.92 -10.18 -13.10 -
EY 2.58 12.28 8.27 5.09 2.44 -9.82 -7.63 -
DY 0.00 4.97 4.79 2.20 2.50 7.75 2.99 -
P/NAPS 1.33 1.44 1.53 1.74 1.56 1.43 1.56 -10.07%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 24/02/16 24/11/15 26/08/15 27/05/15 27/02/15 25/11/14 -
Price 1.70 1.50 1.64 1.45 1.82 1.73 1.69 -
P/RPS 4.49 0.39 0.66 0.91 2.78 0.54 0.84 205.39%
P/EPS 42.71 7.59 11.88 15.64 46.55 -12.41 -13.25 -
EY 2.34 13.18 8.42 6.39 2.15 -8.06 -7.54 -
DY 0.00 5.33 4.88 2.76 2.20 6.36 2.96 -
P/NAPS 1.46 1.34 1.50 1.39 1.77 1.74 1.58 -5.12%

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