[PRTASCO] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Cumulative Result
Revenue	581,367	634,537	653,161	826,119	833,473	667,666	581,712	-0.00%
YoY %	-8.38%	-2.85%	-20.94%	-0.88%	24.83%	14.78%	-	-
Horiz. %	99.94%	109.08%	112.28%	142.02%	143.28%	114.78%	100.00%	-
PBT	27,484	16,045	45,334	74,174	93,827	-642	69,984	-14.41%
YoY %	71.29%	-64.61%	-38.88%	-20.95%	14,714.80%	-100.92%	-	-
Horiz. %	39.27%	22.93%	64.78%	105.99%	134.07%	-0.92%	100.00%	-
Tax	-14,342	-11,547	-11,887	-22,785	-27,857	-23,657	-21,213	-6.31%
YoY %	-24.21%	2.86%	47.83%	18.21%	-17.75%	-11.52%	-	-
Horiz. %	67.61%	54.43%	56.04%	107.41%	131.32%	111.52%	100.00%	-
NP	13,142	4,498	33,447	51,389	65,970	-24,299	48,771	-19.62%
YoY %	192.17%	-86.55%	-34.91%	-22.10%	371.49%	-149.82%	-	-
Horiz. %	26.95%	9.22%	68.58%	105.37%	135.26%	-49.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,947	-3,901	21,485	42,007	46,222	-42,375	32,768	-27.01%
YoY %	226.81%	-118.16%	-48.85%	-9.12%	209.08%	-229.32%	-	-
Horiz. %	15.10%	-11.90%	65.57%	128.20%	141.06%	-129.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	52.18%	71.97%	26.22%	30.72%	29.69%	-	30.31%	-
YoY %	-27.50%	174.49%	-14.65%	3.47%	0.00%	-	-	-
Horiz. %	172.15%	237.45%	86.51%	101.35%	97.95%	-	100.00%	-
Total Cost	568,225	630,039	619,714	774,730	767,503	691,965	532,941	1.07%
YoY %	-9.81%	1.67%	-20.01%	0.94%	10.92%	29.84%	-	-
Horiz. %	106.62%	118.22%	116.28%	145.37%	144.01%	129.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	334,016	357,819	403,678	404,708	365,859	355,983	383,504	-2.27%
YoY %	-6.65%	-11.36%	-0.25%	10.62%	2.77%	-7.18%	-	-
Horiz. %	87.10%	93.30%	105.26%	105.53%	95.40%	92.82%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	5,858	12,372	12,726	26,949	26,775	16,617	24,430	-21.17%
YoY %	-52.65%	-2.78%	-52.78%	0.65%	61.13%	-31.98%	-	-
Horiz. %	23.98%	50.64%	52.09%	110.31%	109.60%	68.02%	100.00%	-
Div Payout %	118.42%	0.00%	59.23%	64.15%	57.93%	0.00%	74.56%	-
YoY %	0.00%	0.00%	-7.67%	10.74%	0.00%	0.00%	-	-
Horiz. %	158.83%	0.00%	79.44%	86.04%	77.70%	0.00%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	334,016	357,819	403,678	404,708	365,859	355,983	383,504	-2.27%
YoY %	-6.65%	-11.36%	-0.25%	10.62%	2.77%	-7.18%	-	-
Horiz. %	87.10%	93.30%	105.26%	105.53%	95.40%	92.82%	100.00%	-
NOSH	495,392	495,392	424,692	336,864	334,699	332,352	305,386	8.39%
YoY %	0.00%	16.65%	26.07%	0.65%	0.71%	8.83%	-	-
Horiz. %	162.22%	162.22%	139.07%	110.31%	109.60%	108.83%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	2.26%	0.71%	5.12%	6.22%	7.92%	-3.64%	8.38%	-
YoY %	218.31%	-86.13%	-17.68%	-21.46%	317.58%	-143.44%	-	-
Horiz. %	26.97%	8.47%	61.10%	74.22%	94.51%	-43.44%	100.00%	-
ROE	1.48%	-1.09%	5.32%	10.38%	12.63%	-11.90%	8.54%	-
YoY %	235.78%	-120.49%	-48.75%	-17.81%	206.13%	-239.34%	-	-
Horiz. %	17.33%	-12.76%	62.30%	121.55%	147.89%	-139.34%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	119.09	128.21	153.97	245.24	249.02	200.89	190.48	-7.52%
YoY %	-7.11%	-16.73%	-37.22%	-1.52%	23.96%	5.47%	-	-
Horiz. %	62.52%	67.31%	80.83%	128.75%	130.73%	105.47%	100.00%	-
EPS	1.00	-0.79	5.07	12.47	13.81	-12.75	10.73	-32.65%
YoY %	226.58%	-115.58%	-59.34%	-9.70%	208.31%	-218.83%	-	-
Horiz. %	9.32%	-7.36%	47.25%	116.22%	128.70%	-118.83%	100.00%	-
DPS	1.20	2.50	3.00	8.00	8.00	5.00	8.00	-27.09%
YoY %	-52.00%	-16.67%	-62.50%	0.00%	60.00%	-37.50%	-	-
Horiz. %	15.00%	31.25%	37.50%	100.00%	100.00%	62.50%	100.00%	-
NAPS	0.6842	0.723	0.9516	1.2014	1.0931	1.0711	1.2558	-9.62%
YoY %	-5.37%	-24.02%	-20.79%	9.91%	2.05%	-14.71%	-	-
Horiz. %	54.48%	57.57%	75.78%	95.67%	87.04%	85.29%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 337,895
RPS	117.35	128.09	131.85	166.76	168.25	134.78	117.42	-0.00%
YoY %	-8.38%	-2.85%	-20.93%	-0.89%	24.83%	14.78%	-	-
Horiz. %	99.94%	109.09%	112.29%	142.02%	143.29%	114.78%	100.00%	-
EPS	1.00	-0.79	4.34	8.48	9.33	-8.55	6.61	-26.99%
YoY %	226.58%	-118.20%	-48.82%	-9.11%	209.12%	-229.35%	-	-
Horiz. %	15.13%	-11.95%	65.66%	128.29%	141.15%	-129.35%	100.00%	-
DPS	1.18	2.50	2.57	5.44	5.41	3.35	4.93	-21.19%
YoY %	-52.80%	-2.72%	-52.76%	0.55%	61.49%	-32.05%	-	-
Horiz. %	23.94%	50.71%	52.13%	110.34%	109.74%	67.95%	100.00%	-
NAPS	0.6742	0.7223	0.8149	0.8169	0.7385	0.7186	0.7741	-2.27%
YoY %	-6.66%	-11.36%	-0.24%	10.62%	2.77%	-7.17%	-	-
Horiz. %	87.09%	93.31%	105.27%	105.53%	95.40%	92.83%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	0.24	0.365	1.08	1.56	1.67	1.67	1.33	-
P/RPS	0.20	0.28	0.70	0.64	0.67	0.83	0.70	-18.83%
YoY %	-28.57%	-60.00%	9.38%	-4.48%	-19.28%	18.57%	-	-
Horiz. %	28.57%	40.00%	100.00%	91.43%	95.71%	118.57%	100.00%	-
P/EPS	23.68	-46.31	21.32	12.51	12.09	-13.10	12.40	11.37%
YoY %	151.13%	-317.21%	70.42%	3.47%	192.29%	-205.65%	-	-
Horiz. %	190.97%	-373.47%	171.94%	100.89%	97.50%	-105.65%	100.00%	-
EY	4.22	-2.16	4.69	7.99	8.27	-7.63	8.07	-10.23%
YoY %	295.37%	-146.06%	-41.30%	-3.39%	208.39%	-194.55%	-	-
Horiz. %	52.29%	-26.77%	58.12%	99.01%	102.48%	-94.55%	100.00%	-
DY	5.00	6.85	2.78	5.13	4.79	2.99	6.02	-3.04%
YoY %	-27.01%	146.40%	-45.81%	7.10%	60.20%	-50.33%	-	-
Horiz. %	83.06%	113.79%	46.18%	85.22%	79.57%	49.67%	100.00%	-
P/NAPS	0.35	0.50	1.13	1.30	1.53	1.56	1.06	-16.85%
YoY %	-30.00%	-55.75%	-13.08%	-15.03%	-1.92%	47.17%	-	-
Horiz. %	33.02%	47.17%	106.60%	122.64%	144.34%	147.17%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	27/11/19	27/11/18	29/11/17	24/11/16	24/11/15	25/11/14	28/11/13	-
Price	0.305	0.345	1.07	1.25	1.64	1.69	1.39	-
P/RPS	0.26	0.27	0.69	0.51	0.66	0.84	0.73	-15.80%
YoY %	-3.70%	-60.87%	35.29%	-22.73%	-21.43%	15.07%	-	-
Horiz. %	35.62%	36.99%	94.52%	69.86%	90.41%	115.07%	100.00%	-
P/EPS	30.10	-43.77	21.13	10.02	11.88	-13.25	12.95	15.08%
YoY %	168.77%	-307.15%	110.88%	-15.66%	189.66%	-202.32%	-	-
Horiz. %	232.43%	-337.99%	163.17%	77.37%	91.74%	-102.32%	100.00%	-
EY	3.32	-2.28	4.73	9.98	8.42	-7.54	7.72	-13.11%
YoY %	245.61%	-148.20%	-52.61%	18.53%	211.67%	-197.67%	-	-
Horiz. %	43.01%	-29.53%	61.27%	129.27%	109.07%	-97.67%	100.00%	-
DY	3.93	7.25	2.80	6.40	4.88	2.96	5.76	-6.17%
YoY %	-45.79%	158.93%	-56.25%	31.15%	64.86%	-48.61%	-	-
Horiz. %	68.23%	125.87%	48.61%	111.11%	84.72%	51.39%	100.00%	-
P/NAPS	0.45	0.48	1.12	1.04	1.50	1.58	1.11	-13.96%
YoY %	-6.25%	-57.14%	7.69%	-30.67%	-5.06%	42.34%	-	-
Horiz. %	40.54%	43.24%	100.90%	93.69%	135.14%	142.34%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos