[PRTASCO] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -23.71%
YoY- -51.74%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 792,472 901,155 992,082 1,115,282 1,213,071 1,132,879 982,743 -3.51%
PBT 31,146 -20,427 69,297 61,120 125,306 21,812 110,900 -19.06%
Tax -14,931 -13,824 -22,582 -19,637 -35,685 -37,236 -31,569 -11.72%
NP 16,215 -34,251 46,715 41,483 89,621 -15,424 79,331 -23.23%
-
NP to SH 2,267 -45,178 24,723 32,335 67,001 -43,938 53,865 -40.99%
-
Tax Rate 47.94% - 32.59% 32.13% 28.48% 170.71% 28.47% -
Total Cost 776,257 935,406 945,367 1,073,799 1,123,450 1,148,303 903,412 -2.49%
-
Net Worth 328,285 334,791 373,176 395,746 335,427 344,778 425,542 -4.22%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 5,862 15,317 25,452 26,996 26,761 30,142 12,445 -11.78%
Div Payout % 258.59% 0.00% 102.95% 83.49% 39.94% 0.00% 23.11% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 328,285 334,791 373,176 395,746 335,427 344,778 425,542 -4.22%
NOSH 495,392 495,392 424,692 424,211 335,427 335,191 328,173 7.09%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 2.05% -3.80% 4.71% 3.72% 7.39% -1.36% 8.07% -
ROE 0.69% -13.49% 6.63% 8.17% 19.97% -12.74% 12.66% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 163.64 183.60 233.87 262.91 361.65 337.98 299.46 -9.57%
EPS 0.47 -9.20 5.83 7.62 19.97 -13.11 16.41 -44.65%
DPS 1.20 3.10 6.00 6.36 8.00 9.00 3.79 -17.42%
NAPS 0.6779 0.6821 0.8797 0.9329 1.00 1.0286 1.2967 -10.23%
Adjusted Per Share Value based on latest NOSH - 424,692
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 159.97 181.91 200.26 225.13 244.87 228.68 198.38 -3.51%
EPS 0.46 -9.12 4.99 6.53 13.52 -8.87 10.87 -40.93%
DPS 1.18 3.09 5.14 5.45 5.40 6.08 2.51 -11.81%
NAPS 0.6627 0.6758 0.7533 0.7989 0.6771 0.696 0.859 -4.22%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.17 0.265 0.95 1.10 1.54 1.60 1.91 -
P/RPS 0.10 0.14 0.41 0.42 0.43 0.47 0.64 -26.58%
P/EPS 36.31 -2.88 16.30 14.43 7.71 -12.21 11.64 20.85%
EY 2.75 -34.73 6.13 6.93 12.97 -8.19 8.59 -17.27%
DY 7.06 11.70 6.32 5.79 5.19 5.63 1.99 23.47%
P/NAPS 0.25 0.39 1.08 1.18 1.54 1.56 1.47 -25.54%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 24/06/20 28/05/19 30/05/18 25/05/17 25/05/16 27/05/15 27/05/14 -
Price 0.295 0.245 0.57 0.995 1.70 1.82 1.95 -
P/RPS 0.18 0.13 0.24 0.38 0.47 0.54 0.65 -19.24%
P/EPS 63.02 -2.66 9.78 13.05 8.51 -13.88 11.88 32.02%
EY 1.59 -37.57 10.22 7.66 11.75 -7.20 8.42 -24.23%
DY 4.07 12.65 10.53 6.40 4.71 4.95 1.94 13.13%
P/NAPS 0.44 0.36 0.65 1.07 1.70 1.77 1.50 -18.47%

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