[PRTASCO] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 128.22%
YoY- 23.64%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,289,363 833,473 529,494 219,056 1,061,573 667,666 348,681 138.55%
PBT 130,131 93,827 59,270 26,848 16,670 -642 50,895 86.66%
Tax -37,152 -27,857 -16,859 -7,960 -35,464 -23,657 -13,933 91.94%
NP 92,979 65,970 42,411 18,888 -18,794 -24,299 36,962 84.65%
-
NP to SH 66,238 46,222 30,857 13,106 -46,444 -42,375 26,805 82.47%
-
Tax Rate 28.55% 29.69% 28.44% 29.65% 212.74% - 27.38% -
Total Cost 1,196,384 767,503 487,083 200,168 1,080,367 691,965 311,719 144.53%
-
Net Worth 374,109 365,859 347,316 344,778 331,289 355,983 442,216 -10.52%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 26,803 26,775 13,314 13,407 36,636 16,617 19,855 22.07%
Div Payout % 40.47% 57.93% 43.15% 102.30% 0.00% 0.00% 74.07% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 374,109 365,859 347,316 344,778 331,289 355,983 442,216 -10.52%
NOSH 335,042 334,699 332,869 335,191 333,054 332,352 330,925 0.82%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.21% 7.92% 8.01% 8.62% -1.77% -3.64% 10.60% -
ROE 17.71% 12.63% 8.88% 3.80% -14.02% -11.90% 6.06% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 384.84 249.02 159.07 65.35 318.74 200.89 105.37 136.60%
EPS 19.77 13.81 9.27 3.91 -13.95 -12.75 8.10 80.98%
DPS 8.00 8.00 4.00 4.00 11.00 5.00 6.00 21.07%
NAPS 1.1166 1.0931 1.0434 1.0286 0.9947 1.0711 1.3363 -11.25%
Adjusted Per Share Value based on latest NOSH - 335,191
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 267.75 173.08 109.96 45.49 220.45 138.65 72.41 138.55%
EPS 13.76 9.60 6.41 2.72 -9.64 -8.80 5.57 82.44%
DPS 5.57 5.56 2.76 2.78 7.61 3.45 4.12 22.19%
NAPS 0.7769 0.7598 0.7212 0.716 0.688 0.7392 0.9183 -10.52%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.61 1.67 1.82 1.60 1.42 1.67 1.97 -
P/RPS 0.42 0.67 1.14 2.45 0.45 0.83 1.87 -62.95%
P/EPS 8.14 12.09 19.63 40.92 -10.18 -13.10 24.32 -51.69%
EY 12.28 8.27 5.09 2.44 -9.82 -7.63 4.11 107.03%
DY 4.97 4.79 2.20 2.50 7.75 2.99 3.05 38.35%
P/NAPS 1.44 1.53 1.74 1.56 1.43 1.56 1.47 -1.36%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 24/11/15 26/08/15 27/05/15 27/02/15 25/11/14 29/08/14 -
Price 1.50 1.64 1.45 1.82 1.73 1.69 1.64 -
P/RPS 0.39 0.66 0.91 2.78 0.54 0.84 1.56 -60.21%
P/EPS 7.59 11.88 15.64 46.55 -12.41 -13.25 20.25 -47.92%
EY 13.18 8.42 6.39 2.15 -8.06 -7.54 4.94 92.02%
DY 5.33 4.88 2.76 2.20 6.36 2.96 3.66 28.39%
P/NAPS 1.34 1.50 1.39 1.77 1.74 1.58 1.23 5.86%

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