Highlights

[PTARAS] YoY Quarter Result on 2016-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 17-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     -14.27%    YoY -     347.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 59,773 31,217 74,110 47,892 36,019 52,449 25,389 15.32%
  YoY % 91.48% -57.88% 54.74% 32.96% -31.33% 106.58% -
  Horiz. % 235.43% 122.95% 291.90% 188.63% 141.87% 206.58% 100.00%
PBT 14,515 3,506 20,245 17,895 10,626 16,737 9,712 6.92%
  YoY % 314.00% -82.68% 13.13% 68.41% -36.51% 72.33% -
  Horiz. % 149.45% 36.10% 208.45% 184.26% 109.41% 172.33% 100.00%
Tax -3,196 -975 -5,074 -4,168 -2,586 -3,704 -1,473 13.77%
  YoY % -227.79% 80.78% -21.74% -61.18% 30.18% -151.46% -
  Horiz. % 216.97% 66.19% 344.47% 282.96% 175.56% 251.46% 100.00%
NP 11,319 2,531 15,171 13,727 8,040 13,033 8,239 5.43%
  YoY % 347.21% -83.32% 10.52% 70.73% -38.31% 58.19% -
  Horiz. % 137.38% 30.72% 184.14% 166.61% 97.58% 158.19% 100.00%
NP to SH 11,319 2,531 15,171 13,727 8,040 13,033 8,239 5.43%
  YoY % 347.21% -83.32% 10.52% 70.73% -38.31% 58.19% -
  Horiz. % 137.38% 30.72% 184.14% 166.61% 97.58% 158.19% 100.00%
Tax Rate 22.02 % 27.81 % 25.06 % 23.29 % 24.34 % 22.13 % 15.17 % 6.40%
  YoY % -20.82% 10.97% 7.60% -4.31% 9.99% 45.88% -
  Horiz. % 145.15% 183.32% 165.19% 153.53% 160.45% 145.88% 100.00%
Total Cost 48,454 28,686 58,939 34,165 27,979 39,416 17,150 18.88%
  YoY % 68.91% -51.33% 72.51% 22.11% -29.02% 129.83% -
  Horiz. % 282.53% 167.27% 343.67% 199.21% 163.14% 229.83% 100.00%
Net Worth 337,929 327,448 324,401 284,116 254,868 - 203,975 8.77%
  YoY % 3.20% 0.94% 14.18% 11.48% 0.00% 0.00% -
  Horiz. % 165.67% 160.53% 159.04% 139.29% 124.95% 0.00% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 337,929 327,448 324,401 284,116 254,868 - 203,975 8.77%
  YoY % 3.20% 0.94% 14.18% 11.48% 0.00% 0.00% -
  Horiz. % 165.67% 160.53% 159.04% 139.29% 124.95% 0.00% 100.00%
NOSH 164,043 158,187 161,393 159,616 80,400 79,931 79,990 12.70%
  YoY % 3.70% -1.99% 1.11% 98.53% 0.59% -0.07% -
  Horiz. % 205.08% 197.76% 201.77% 199.54% 100.51% 99.93% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 18.94 % 8.11 % 20.47 % 28.66 % 22.32 % 24.85 % 32.45 % -8.58%
  YoY % 133.54% -60.38% -28.58% 28.41% -10.18% -23.42% -
  Horiz. % 58.37% 24.99% 63.08% 88.32% 68.78% 76.58% 100.00%
ROE 3.35 % 0.77 % 4.68 % 4.83 % 3.15 % - % 4.04 % -3.07%
  YoY % 335.06% -83.55% -3.11% 53.33% 0.00% 0.00% -
  Horiz. % 82.92% 19.06% 115.84% 119.55% 77.97% 0.00% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 36.44 19.73 45.92 30.00 44.80 - 31.74 2.33%
  YoY % 84.69% -57.03% 53.07% -33.04% 0.00% 0.00% -
  Horiz. % 114.81% 62.16% 144.68% 94.52% 141.15% 0.00% 100.00%
EPS 6.90 1.60 9.40 8.60 10.00 16.20 10.30 -6.45%
  YoY % 331.25% -82.98% 9.30% -14.00% -38.27% 57.28% -
  Horiz. % 66.99% 15.53% 91.26% 83.50% 97.09% 157.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0600 2.0700 2.0100 1.7800 3.1700 - 2.5500 -3.49%
  YoY % -0.48% 2.99% 12.92% -43.85% 0.00% 0.00% -
  Horiz. % 80.78% 81.18% 78.82% 69.80% 124.31% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 163,775
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 36.50 19.06 45.25 29.24 21.99 32.02 15.50 15.33%
  YoY % 91.50% -57.88% 54.75% 32.97% -31.32% 106.58% -
  Horiz. % 235.48% 122.97% 291.94% 188.65% 141.87% 206.58% 100.00%
EPS 6.91 1.55 9.26 8.38 4.91 7.96 5.03 5.43%
  YoY % 345.81% -83.26% 10.50% 70.67% -38.32% 58.25% -
  Horiz. % 137.38% 30.82% 184.10% 166.60% 97.61% 158.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0634 1.9994 1.9808 1.7348 1.5562 - 1.2455 8.77%
  YoY % 3.20% 0.94% 14.18% 11.48% 0.00% 0.00% -
  Horiz. % 165.67% 160.53% 159.04% 139.29% 124.95% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.5200 3.3000 3.7300 2.8600 3.0800 2.1700 1.9100 -
P/RPS 9.66 16.72 8.12 9.53 6.88 0.00 6.02 8.19%
  YoY % -42.22% 105.91% -14.80% 38.52% 0.00% 0.00% -
  Horiz. % 160.47% 277.74% 134.88% 158.31% 114.29% 0.00% 100.00%
P/EPS 51.01 206.25 39.68 33.26 30.80 13.40 18.54 18.36%
  YoY % -75.27% 419.78% 19.30% 7.99% 129.85% -27.72% -
  Horiz. % 275.13% 1,112.46% 214.02% 179.40% 166.13% 72.28% 100.00%
EY 1.96 0.48 2.52 3.01 3.25 7.47 5.39 -15.50%
  YoY % 308.33% -80.95% -16.28% -7.38% -56.49% 38.59% -
  Horiz. % 36.36% 8.91% 46.75% 55.84% 60.30% 138.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.71 1.59 1.86 1.61 0.97 0.00 0.75 14.71%
  YoY % 7.55% -14.52% 15.53% 65.98% 0.00% 0.00% -
  Horiz. % 228.00% 212.00% 248.00% 214.67% 129.33% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date - 22/02/16 24/02/15 12/02/14 18/02/13 21/02/12 10/02/11 -
Price 3.5200 3.3900 4.3600 2.8500 2.9300 2.5300 2.0700 -
P/RPS 9.66 17.18 9.50 9.50 6.54 0.00 6.52 6.77%
  YoY % -43.77% 80.84% 0.00% 45.26% 0.00% 0.00% -
  Horiz. % 148.16% 263.50% 145.71% 145.71% 100.31% 0.00% 100.00%
P/EPS 51.01 211.88 46.38 33.14 29.30 15.62 20.10 16.77%
  YoY % -75.93% 356.83% 39.95% 13.11% 87.58% -22.29% -
  Horiz. % 253.78% 1,054.13% 230.75% 164.88% 145.77% 77.71% 100.00%
EY 1.96 0.47 2.16 3.02 3.41 6.40 4.98 -14.38%
  YoY % 317.02% -78.24% -28.48% -11.44% -46.72% 28.51% -
  Horiz. % 39.36% 9.44% 43.37% 60.64% 68.47% 128.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.71 1.64 2.17 1.60 0.92 0.00 0.81 13.25%
  YoY % 4.27% -24.42% 35.62% 73.91% 0.00% 0.00% -
  Horiz. % 211.11% 202.47% 267.90% 197.53% 113.58% 0.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1745 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.140.00 
 KOTRA 1.400.00 
 PALETTE 0.060.00 
 PINEAPP 0.290.00 
 PUC 0.0950.00 
 WILLOW 0.8450.00 
 IRIS 0.1250.00 
 CHINA50-CQ 0.5950.00 
 BTECH 0.3450.00 
 3A 1.320.00 
Partners & Brokers