[PRTASCO] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 21.08%
YoY- 112.34%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 881,469 1,110,284 1,002,105 823,575 892,342 966,784 1,110,207 -3.77%
PBT -16,102 53,497 14,057 34,608 -23,834 71,675 77,540 -
Tax -9,364 -15,577 -20,868 -15,542 -13,195 -21,232 -25,057 -15.12%
NP -25,466 37,920 -6,811 19,066 -37,029 50,443 52,483 -
-
NP to SH -30,626 16,227 -24,730 5,990 -48,548 30,162 42,387 -
-
Tax Rate - 29.12% 148.45% 44.91% - 29.62% 32.31% -
Total Cost 906,935 1,072,364 1,008,916 804,509 929,371 916,341 1,057,724 -2.52%
-
Net Worth 285,861 335,628 305,567 332,676 333,286 398,164 344,664 -3.06%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - 5,850 12,371 25,452 29,786 -
Div Payout % - - - 97.66% 0.00% 84.39% 70.27% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 285,861 335,628 305,567 332,676 333,286 398,164 344,664 -3.06%
NOSH 495,392 495,392 495,392 495,392 495,392 424,692 424,692 2.59%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -2.89% 3.42% -0.68% 2.32% -4.15% 5.22% 4.73% -
ROE -10.71% 4.83% -8.09% 1.80% -14.57% 7.58% 12.30% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 182.98 230.47 208.02 168.94 180.32 227.90 298.18 -7.81%
EPS -6.36 3.37 -5.13 1.23 -9.81 7.11 10.04 -
DPS 0.00 0.00 0.00 1.20 2.50 6.00 8.00 -
NAPS 0.5934 0.6967 0.6343 0.6824 0.6735 0.9386 0.9257 -7.14%
Adjusted Per Share Value based on latest NOSH - 495,392
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 177.93 224.12 202.29 166.25 180.13 195.16 224.11 -3.77%
EPS -6.18 3.28 -4.99 1.21 -9.80 6.09 8.56 -
DPS 0.00 0.00 0.00 1.18 2.50 5.14 6.01 -
NAPS 0.577 0.6775 0.6168 0.6715 0.6728 0.8037 0.6957 -3.06%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.19 0.21 0.32 0.395 0.215 1.05 1.13 -
P/RPS 0.10 0.09 0.15 0.23 0.12 0.46 0.38 -19.94%
P/EPS -2.99 6.23 -6.23 32.15 -2.19 14.77 9.93 -
EY -33.46 16.04 -16.04 3.11 -45.63 6.77 10.07 -
DY 0.00 0.00 0.00 3.04 11.63 5.71 7.08 -
P/NAPS 0.32 0.30 0.50 0.58 0.32 1.12 1.22 -19.98%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 05/04/21 27/02/20 27/02/19 27/02/18 27/02/17 -
Price 0.195 0.195 0.265 0.355 0.24 1.05 1.17 -
P/RPS 0.11 0.08 0.13 0.21 0.13 0.46 0.39 -19.01%
P/EPS -3.07 5.79 -5.16 28.89 -2.45 14.77 10.28 -
EY -32.60 17.27 -19.37 3.46 -40.88 6.77 9.73 -
DY 0.00 0.00 0.00 3.38 10.42 5.71 6.84 -
P/NAPS 0.33 0.28 0.42 0.52 0.36 1.12 1.26 -20.00%

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
Post a Comment