[PRTASCO] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 27.92%
YoY- -48.85%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 911,542 775,156 846,049 870,881 1,101,492 1,111,297 890,221 0.39%
PBT 34,325 36,645 21,393 60,445 98,898 125,102 -856 -
Tax -21,537 -19,122 -15,396 -15,849 -30,380 -37,142 -31,542 -6.15%
NP 12,788 17,522 5,997 44,596 68,518 87,960 -32,398 -
-
NP to SH -6,197 6,596 -5,201 28,646 56,009 61,629 -56,500 -30.79%
-
Tax Rate 62.74% 52.18% 71.97% 26.22% 30.72% 29.69% - -
Total Cost 898,754 757,633 840,052 826,285 1,032,973 1,023,337 922,619 -0.43%
-
Net Worth 326,220 334,016 357,819 403,678 404,708 365,859 355,983 -1.44%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 7,810 16,496 16,968 35,932 35,701 22,156 -
Div Payout % - 118.42% 0.00% 59.23% 64.15% 57.93% 0.00% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 326,220 334,016 357,819 403,678 404,708 365,859 355,983 -1.44%
NOSH 495,392 495,392 495,392 424,692 336,864 334,699 332,352 6.87%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 1.40% 2.26% 0.71% 5.12% 6.22% 7.92% -3.64% -
ROE -1.90% 1.97% -1.45% 7.10% 13.84% 16.85% -15.87% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 188.72 158.78 170.95 205.29 326.98 332.03 267.85 -5.66%
EPS -1.28 1.33 -1.05 6.76 16.63 18.41 -17.00 -34.99%
DPS 0.00 1.60 3.33 4.00 10.67 10.67 6.67 -
NAPS 0.6754 0.6842 0.723 0.9516 1.2014 1.0931 1.0711 -7.39%
Adjusted Per Share Value based on latest NOSH - 424,692
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 184.00 156.47 170.78 175.80 222.35 224.33 179.70 0.39%
EPS -1.25 1.33 -1.05 5.78 11.31 12.44 -11.41 -30.80%
DPS 0.00 1.58 3.33 3.43 7.25 7.21 4.47 -
NAPS 0.6585 0.6742 0.7223 0.8149 0.8169 0.7385 0.7186 -1.44%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.215 0.24 0.365 1.08 1.56 1.67 1.67 -
P/RPS 0.11 0.15 0.21 0.53 0.48 0.50 0.62 -25.01%
P/EPS -16.76 17.76 -34.73 15.99 9.38 9.07 -9.82 9.30%
EY -5.97 5.63 -2.88 6.25 10.66 11.03 -10.18 -8.50%
DY 0.00 6.67 9.13 3.70 6.84 6.39 3.99 -
P/NAPS 0.32 0.35 0.50 1.13 1.30 1.53 1.56 -23.18%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 27/11/19 27/11/18 29/11/17 24/11/16 24/11/15 25/11/14 -
Price 0.22 0.305 0.345 1.07 1.25 1.64 1.69 -
P/RPS 0.12 0.19 0.20 0.52 0.38 0.49 0.63 -24.12%
P/EPS -17.15 22.57 -32.83 15.84 7.52 8.91 -9.94 9.50%
EY -5.83 4.43 -3.05 6.31 13.30 11.23 -10.06 -8.68%
DY 0.00 5.25 9.66 3.74 8.53 6.50 3.94 -
P/NAPS 0.33 0.45 0.48 1.12 1.04 1.50 1.58 -22.95%

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