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

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 51.57%
YoY- -9.12%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 581,367 634,537 653,161 826,119 833,473 667,666 581,712 -0.00%
PBT 27,484 16,045 45,334 74,174 93,827 -642 69,984 -14.41%
Tax -14,342 -11,547 -11,887 -22,785 -27,857 -23,657 -21,213 -6.31%
NP 13,142 4,498 33,447 51,389 65,970 -24,299 48,771 -19.62%
-
NP to SH 4,947 -3,901 21,485 42,007 46,222 -42,375 32,768 -27.01%
-
Tax Rate 52.18% 71.97% 26.22% 30.72% 29.69% - 30.31% -
Total Cost 568,225 630,039 619,714 774,730 767,503 691,965 532,941 1.07%
-
Net Worth 334,016 357,819 403,678 404,708 365,859 355,983 383,504 -2.27%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 5,858 12,372 12,726 26,949 26,775 16,617 24,430 -21.17%
Div Payout % 118.42% 0.00% 59.23% 64.15% 57.93% 0.00% 74.56% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 334,016 357,819 403,678 404,708 365,859 355,983 383,504 -2.27%
NOSH 495,392 495,392 424,692 336,864 334,699 332,352 305,386 8.39%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.26% 0.71% 5.12% 6.22% 7.92% -3.64% 8.38% -
ROE 1.48% -1.09% 5.32% 10.38% 12.63% -11.90% 8.54% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 119.09 128.21 153.97 245.24 249.02 200.89 190.48 -7.52%
EPS 1.00 -0.79 5.07 12.47 13.81 -12.75 10.73 -32.65%
DPS 1.20 2.50 3.00 8.00 8.00 5.00 8.00 -27.09%
NAPS 0.6842 0.723 0.9516 1.2014 1.0931 1.0711 1.2558 -9.62%
Adjusted Per Share Value based on latest NOSH - 337,895
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 117.35 128.09 131.85 166.76 168.25 134.78 117.42 -0.00%
EPS 1.00 -0.79 4.34 8.48 9.33 -8.55 6.61 -26.99%
DPS 1.18 2.50 2.57 5.44 5.41 3.35 4.93 -21.19%
NAPS 0.6742 0.7223 0.8149 0.8169 0.7385 0.7186 0.7741 -2.27%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
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%
P/EPS 23.68 -46.31 21.32 12.51 12.09 -13.10 12.40 11.37%
EY 4.22 -2.16 4.69 7.99 8.27 -7.63 8.07 -10.23%
DY 5.00 6.85 2.78 5.13 4.79 2.99 6.02 -3.04%
P/NAPS 0.35 0.50 1.13 1.30 1.53 1.56 1.06 -16.85%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
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%
P/EPS 30.10 -43.77 21.13 10.02 11.88 -13.25 12.95 15.08%
EY 3.32 -2.28 4.73 9.98 8.42 -7.54 7.72 -13.11%
DY 3.93 7.25 2.80 6.40 4.88 2.96 5.76 -6.17%
P/NAPS 0.45 0.48 1.12 1.04 1.50 1.58 1.11 -13.96%

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