[PRTASCO] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -92.22%
YoY- -75.3%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 966,784 653,161 351,934 132,172 1,110,207 826,119 523,341 50.38%
PBT 71,675 45,334 22,990 6,724 77,540 74,174 54,033 20.66%
Tax -21,232 -11,887 -6,420 -1,708 -25,057 -22,785 -18,153 10.97%
NP 50,443 33,447 16,570 5,016 52,483 51,389 35,880 25.41%
-
NP to SH 30,162 21,485 11,197 3,298 42,387 42,007 27,714 5.78%
-
Tax Rate 29.62% 26.22% 27.93% 25.40% 32.31% 30.72% 33.60% -
Total Cost 916,341 619,714 335,364 127,156 1,057,724 774,730 487,461 52.14%
-
Net Worth 398,164 403,678 401,939 395,746 344,664 404,708 389,879 1.40%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 25,452 12,726 - - 29,786 26,949 16,816 31.72%
Div Payout % 84.39% 59.23% - - 70.27% 64.15% 60.68% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 398,164 403,678 401,939 395,746 344,664 404,708 389,879 1.40%
NOSH 424,692 424,692 424,692 424,692 424,692 336,864 336,334 16.77%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.22% 5.12% 4.71% 3.80% 4.73% 6.22% 6.86% -
ROE 7.58% 5.32% 2.79% 0.83% 12.30% 10.38% 7.11% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 227.90 153.97 82.96 31.16 298.18 245.24 155.60 28.88%
EPS 7.11 5.07 2.64 0.78 10.04 12.47 8.24 -9.34%
DPS 6.00 3.00 0.00 0.00 8.00 8.00 5.00 12.88%
NAPS 0.9386 0.9516 0.9475 0.9329 0.9257 1.2014 1.1592 -13.09%
Adjusted Per Share Value based on latest NOSH - 424,692
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 195.16 131.85 71.04 26.68 224.11 166.76 105.64 50.39%
EPS 6.09 4.34 2.26 0.67 8.56 8.48 5.59 5.86%
DPS 5.14 2.57 0.00 0.00 6.01 5.44 3.39 31.88%
NAPS 0.8037 0.8149 0.8114 0.7989 0.6957 0.8169 0.787 1.40%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.05 1.08 1.04 1.10 1.13 1.56 1.64 -
P/RPS 0.46 0.70 1.25 3.53 0.38 0.64 1.05 -42.23%
P/EPS 14.77 21.32 39.40 141.49 9.93 12.51 19.90 -17.97%
EY 6.77 4.69 2.54 0.71 10.07 7.99 5.02 21.99%
DY 5.71 2.78 0.00 0.00 7.08 5.13 3.05 51.72%
P/NAPS 1.12 1.13 1.10 1.18 1.22 1.30 1.41 -14.19%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 25/08/17 25/05/17 27/02/17 24/11/16 08/09/16 -
Price 1.05 1.07 1.04 0.995 1.17 1.25 1.58 -
P/RPS 0.46 0.69 1.25 3.19 0.39 0.51 1.02 -41.10%
P/EPS 14.77 21.13 39.40 127.98 10.28 10.02 19.17 -15.91%
EY 6.77 4.73 2.54 0.78 9.73 9.98 5.22 18.87%
DY 5.71 2.80 0.00 0.00 6.84 6.40 3.16 48.19%
P/NAPS 1.12 1.12 1.10 1.07 1.26 1.04 1.36 -12.10%

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