[PRTASCO] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 10.42%
YoY- -1077.24%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,132,964 886,930 1,058,493 1,075,849 792,472 901,155 992,082 2.23%
PBT 29,159 -13,695 44,843 16,312 31,146 -20,427 69,297 -13.42%
Tax -13,414 -8,777 -13,897 -21,183 -14,931 -13,824 -22,582 -8.30%
NP 15,745 -22,472 30,946 -4,871 16,215 -34,251 46,715 -16.56%
-
NP to SH 2,016 -26,900 10,672 -22,154 2,267 -45,178 24,723 -34.12%
-
Tax Rate 46.00% - 30.99% 129.86% 47.94% - 32.59% -
Total Cost 1,117,219 909,402 1,027,547 1,080,720 776,257 935,406 945,367 2.82%
-
Net Worth 287,788 285,187 310,577 305,856 328,285 334,791 373,176 -4.23%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - 5,862 15,317 25,452 -
Div Payout % - - - - 258.59% 0.00% 102.95% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 287,788 285,187 310,577 305,856 328,285 334,791 373,176 -4.23%
NOSH 495,392 495,392 495,392 495,392 495,392 495,392 424,692 2.59%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 1.39% -2.53% 2.92% -0.45% 2.05% -3.80% 4.71% -
ROE 0.70% -9.43% 3.44% -7.24% 0.69% -13.49% 6.63% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 235.18 184.11 219.72 223.33 163.64 183.60 233.87 0.09%
EPS 0.42 -5.58 2.22 -4.60 0.47 -9.20 5.83 -35.46%
DPS 0.00 0.00 0.00 0.00 1.20 3.10 6.00 -
NAPS 0.5974 0.592 0.6447 0.6349 0.6779 0.6821 0.8797 -6.24%
Adjusted Per Share Value based on latest NOSH - 495,392
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 228.70 179.04 213.67 217.17 159.97 181.91 200.26 2.23%
EPS 0.41 -5.43 2.15 -4.47 0.46 -9.12 4.99 -34.04%
DPS 0.00 0.00 0.00 0.00 1.18 3.09 5.14 -
NAPS 0.5809 0.5757 0.6269 0.6174 0.6627 0.6758 0.7533 -4.23%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.23 0.165 0.205 0.26 0.17 0.265 0.95 -
P/RPS 0.10 0.09 0.09 0.12 0.10 0.14 0.41 -20.93%
P/EPS 54.96 -2.95 9.25 -5.65 36.31 -2.88 16.30 22.43%
EY 1.82 -33.84 10.81 -17.69 2.75 -34.73 6.13 -18.30%
DY 0.00 0.00 0.00 0.00 7.06 11.70 6.32 -
P/NAPS 0.39 0.28 0.32 0.41 0.25 0.39 1.08 -15.60%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 29/05/23 27/05/22 27/05/21 24/06/20 28/05/19 30/05/18 -
Price 0.315 0.155 0.20 0.225 0.295 0.245 0.57 -
P/RPS 0.13 0.08 0.09 0.10 0.18 0.13 0.24 -9.70%
P/EPS 75.27 -2.78 9.03 -4.89 63.02 -2.66 9.78 40.46%
EY 1.33 -36.03 11.08 -20.44 1.59 -37.57 10.22 -28.79%
DY 0.00 0.00 0.00 0.00 4.07 12.65 10.53 -
P/NAPS 0.53 0.26 0.31 0.35 0.44 0.36 0.65 -3.34%

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