[PRTASCO] YoY 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 399,653 351,934 523,341 529,494 348,681 330,730 277,355 6.27%
PBT 7,738 22,990 54,033 59,270 50,895 39,594 33,184 -21.53%
Tax -6,857 -6,420 -18,153 -16,859 -13,933 -12,630 -11,325 -8.01%
NP 881 16,570 35,880 42,411 36,962 26,964 21,859 -41.43%
-
NP to SH -3,100 11,197 27,714 30,857 26,805 19,761 12,742 -
-
Tax Rate 88.61% 27.93% 33.60% 28.44% 27.38% 31.90% 34.13% -
Total Cost 398,772 335,364 487,461 487,083 311,719 303,766 255,496 7.69%
-
Net Worth 371,478 401,939 389,879 347,316 442,216 383,113 361,557 0.45%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 16,816 13,314 19,855 12,198 - -
Div Payout % - - 60.68% 43.15% 74.07% 61.73% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 371,478 401,939 389,879 347,316 442,216 383,113 361,557 0.45%
NOSH 495,392 424,692 336,334 332,869 330,925 304,953 297,016 8.89%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.22% 4.71% 6.86% 8.01% 10.60% 8.15% 7.88% -
ROE -0.83% 2.79% 7.11% 8.88% 6.06% 5.16% 3.52% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 80.75 82.96 155.60 159.07 105.37 108.45 93.38 -2.39%
EPS -0.63 2.64 8.24 9.27 8.10 6.48 4.29 -
DPS 0.00 0.00 5.00 4.00 6.00 4.00 0.00 -
NAPS 0.7506 0.9475 1.1592 1.0434 1.3363 1.2563 1.2173 -7.73%
Adjusted Per Share Value based on latest NOSH - 334,293
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 82.99 73.08 108.68 109.96 72.41 68.68 57.60 6.27%
EPS -0.64 2.33 5.76 6.41 5.57 4.10 2.65 -
DPS 0.00 0.00 3.49 2.76 4.12 2.53 0.00 -
NAPS 0.7714 0.8347 0.8096 0.7212 0.9183 0.7956 0.7508 0.45%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.465 1.04 1.64 1.82 1.97 1.17 0.93 -
P/RPS 0.58 1.25 1.05 1.14 1.87 1.08 1.00 -8.67%
P/EPS -74.24 39.40 19.90 19.63 24.32 18.06 21.68 -
EY -1.35 2.54 5.02 5.09 4.11 5.54 4.61 -
DY 0.00 0.00 3.05 2.20 3.05 3.42 0.00 -
P/NAPS 0.62 1.10 1.41 1.74 1.47 0.93 0.76 -3.33%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 25/08/17 08/09/16 26/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.50 1.04 1.58 1.45 1.64 1.27 0.92 -
P/RPS 0.62 1.25 1.02 0.91 1.56 1.17 0.99 -7.50%
P/EPS -79.82 39.40 19.17 15.64 20.25 19.60 21.45 -
EY -1.25 2.54 5.22 6.39 4.94 5.10 4.66 -
DY 0.00 0.00 3.16 2.76 3.66 3.15 0.00 -
P/NAPS 0.67 1.10 1.36 1.39 1.23 1.01 0.76 -2.07%

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