[PRTASCO] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -78.0%
YoY- 116.06%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 132,172 127,097 219,056 147,750 134,713 118,911 121,940 1.35%
PBT 6,724 23,144 26,848 21,706 15,538 11,559 11,796 -8.93%
Tax -1,708 -7,128 -7,960 -6,188 -6,325 -3,370 -5,531 -17.77%
NP 5,016 16,016 18,888 15,518 9,213 8,189 6,265 -3.63%
-
NP to SH 3,298 13,350 13,106 10,600 4,906 5,633 3,604 -1.46%
-
Tax Rate 25.40% 30.80% 29.65% 28.51% 40.71% 29.15% 46.89% -
Total Cost 127,156 111,081 200,168 132,232 125,500 110,722 115,675 1.58%
-
Net Worth 395,746 389,699 344,778 425,542 372,396 362,379 356,498 1.75%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - 13,407 19,690 12,264 11,858 14,892 -
Div Payout % - - 102.30% 185.76% 250.00% 210.53% 413.22% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 395,746 389,699 344,778 425,542 372,396 362,379 356,498 1.75%
NOSH 424,692 335,427 335,191 328,173 306,624 296,473 297,851 6.08%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.80% 12.60% 8.62% 10.50% 6.84% 6.89% 5.14% -
ROE 0.83% 3.43% 3.80% 2.49% 1.32% 1.55% 1.01% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 31.16 37.89 65.35 45.02 43.93 40.11 40.94 -4.44%
EPS 0.78 3.98 3.91 3.23 1.60 1.90 1.21 -7.05%
DPS 0.00 0.00 4.00 6.00 4.00 4.00 5.00 -
NAPS 0.9329 1.1618 1.0286 1.2967 1.2145 1.2223 1.1969 -4.06%
Adjusted Per Share Value based on latest NOSH - 328,173
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 26.68 25.66 44.22 29.82 27.19 24.00 24.61 1.35%
EPS 0.67 2.69 2.65 2.14 0.99 1.14 0.73 -1.41%
DPS 0.00 0.00 2.71 3.97 2.48 2.39 3.01 -
NAPS 0.7989 0.7866 0.696 0.859 0.7517 0.7315 0.7196 1.75%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.10 1.54 1.60 1.91 1.09 0.93 1.08 -
P/RPS 3.53 4.06 2.45 4.24 2.48 2.32 2.64 4.95%
P/EPS 141.49 38.69 40.92 59.13 68.13 48.95 89.26 7.97%
EY 0.71 2.58 2.44 1.69 1.47 2.04 1.12 -7.30%
DY 0.00 0.00 2.50 3.14 3.67 4.30 4.63 -
P/NAPS 1.18 1.33 1.56 1.47 0.90 0.76 0.90 4.61%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 25/05/16 27/05/15 27/05/14 27/05/13 23/05/12 25/05/11 -
Price 0.995 1.70 1.82 1.95 1.19 0.94 1.16 -
P/RPS 3.19 4.49 2.78 4.33 2.71 2.34 2.83 2.01%
P/EPS 127.98 42.71 46.55 60.37 74.38 49.47 95.87 4.92%
EY 0.78 2.34 2.15 1.66 1.34 2.02 1.04 -4.67%
DY 0.00 0.00 2.20 3.08 3.36 4.26 4.31 -
P/NAPS 1.07 1.46 1.77 1.50 0.98 0.77 0.97 1.64%

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