[PRTASCO] QoQ Cumulative 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- 51.57%
YoY- -9.12%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 351,934 132,172 1,110,207 826,119 523,341 127,097 1,289,363 -57.95%
PBT 22,990 6,724 77,540 74,174 54,033 23,144 130,131 -68.54%
Tax -6,420 -1,708 -25,057 -22,785 -18,153 -7,128 -37,152 -69.00%
NP 16,570 5,016 52,483 51,389 35,880 16,016 92,979 -68.36%
-
NP to SH 11,197 3,298 42,387 42,007 27,714 13,350 66,238 -69.46%
-
Tax Rate 27.93% 25.40% 32.31% 30.72% 33.60% 30.80% 28.55% -
Total Cost 335,364 127,156 1,057,724 774,730 487,461 111,081 1,196,384 -57.20%
-
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 26,949 16,816 - 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 2.79% 0.83% 12.30% 10.38% 7.11% 3.43% 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 82.96 31.16 298.18 245.24 155.60 37.89 384.84 -64.08%
EPS 2.64 0.78 10.04 12.47 8.24 3.98 19.77 -73.90%
DPS 0.00 0.00 8.00 8.00 5.00 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 71.04 26.68 224.11 166.76 105.64 25.66 260.27 -57.95%
EPS 2.26 0.67 8.56 8.48 5.59 2.69 13.37 -69.46%
DPS 0.00 0.00 6.01 5.44 3.39 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 1.25 3.53 0.38 0.64 1.05 4.06 0.42 107.04%
P/EPS 39.40 141.49 9.93 12.51 19.90 38.69 8.14 186.41%
EY 2.54 0.71 10.07 7.99 5.02 2.58 12.28 -65.05%
DY 0.00 0.00 7.08 5.13 3.05 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 1.25 3.19 0.39 0.51 1.02 4.49 0.39 117.53%
P/EPS 39.40 127.98 10.28 10.02 19.17 42.71 7.59 200.10%
EY 2.54 0.78 9.73 9.98 5.22 2.34 13.18 -66.66%
DY 0.00 0.00 6.84 6.40 3.16 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