[PRTASCO] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -258.09%
YoY- -229.32%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 653,161 826,119 833,473 667,666 581,712 484,028 450,438 6.38%
PBT 45,334 74,174 93,827 -642 69,984 71,769 48,130 -0.99%
Tax -11,887 -22,785 -27,857 -23,657 -21,213 -21,388 -17,777 -6.48%
NP 33,447 51,389 65,970 -24,299 48,771 50,381 30,353 1.62%
-
NP to SH 21,485 42,007 46,222 -42,375 32,768 30,734 19,544 1.58%
-
Tax Rate 26.22% 30.72% 29.69% - 30.31% 29.80% 36.94% -
Total Cost 619,714 774,730 767,503 691,965 532,941 433,647 420,085 6.68%
-
Net Worth 403,678 404,708 365,859 355,983 383,504 379,072 357,931 2.02%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 12,726 26,949 26,775 16,617 24,430 29,666 11,862 1.17%
Div Payout % 59.23% 64.15% 57.93% 0.00% 74.56% 96.53% 60.70% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 403,678 404,708 365,859 355,983 383,504 379,072 357,931 2.02%
NOSH 424,692 336,864 334,699 332,352 305,386 296,660 296,570 6.16%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.12% 6.22% 7.92% -3.64% 8.38% 10.41% 6.74% -
ROE 5.32% 10.38% 12.63% -11.90% 8.54% 8.11% 5.46% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 153.97 245.24 249.02 200.89 190.48 163.16 151.88 0.22%
EPS 5.07 12.47 13.81 -12.75 10.73 10.36 6.59 -4.27%
DPS 3.00 8.00 8.00 5.00 8.00 10.00 4.00 -4.67%
NAPS 0.9516 1.2014 1.0931 1.0711 1.2558 1.2778 1.2069 -3.88%
Adjusted Per Share Value based on latest NOSH - 334,687
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 135.64 171.55 173.08 138.65 120.80 100.51 93.54 6.38%
EPS 4.46 8.72 9.60 -8.80 6.80 6.38 4.06 1.57%
DPS 2.64 5.60 5.56 3.45 5.07 6.16 2.46 1.18%
NAPS 0.8383 0.8404 0.7598 0.7392 0.7964 0.7872 0.7433 2.02%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.08 1.56 1.67 1.67 1.33 0.92 0.96 -
P/RPS 0.70 0.64 0.67 0.83 0.70 0.56 0.63 1.76%
P/EPS 21.32 12.51 12.09 -13.10 12.40 8.88 14.57 6.54%
EY 4.69 7.99 8.27 -7.63 8.07 11.26 6.86 -6.13%
DY 2.78 5.13 4.79 2.99 6.02 10.87 4.17 -6.52%
P/NAPS 1.13 1.30 1.53 1.56 1.06 0.72 0.80 5.91%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 24/11/16 24/11/15 25/11/14 28/11/13 28/11/12 23/11/11 -
Price 1.07 1.25 1.64 1.69 1.39 0.96 0.96 -
P/RPS 0.69 0.51 0.66 0.84 0.73 0.59 0.63 1.52%
P/EPS 21.13 10.02 11.88 -13.25 12.95 9.27 14.57 6.38%
EY 4.73 9.98 8.42 -7.54 7.72 10.79 6.86 -6.00%
DY 2.80 6.40 4.88 2.96 5.76 10.42 4.17 -6.41%
P/NAPS 1.12 1.04 1.50 1.58 1.11 0.75 0.80 5.76%

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