Highlights

[PTARAS] QoQ Annualized Quarter Result on 2019-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 29-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Jun-2019  [#4]
Profit Trend QoQ -     98.09%    YoY -     72.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 363,580 315,919 300,010 253,688 154,484 95,912 98,352 138.89%
  QoQ % 15.09% 5.30% 18.26% 64.22% 61.07% -2.48% -
  Horiz. % 369.67% 321.21% 305.04% 257.94% 157.07% 97.52% 100.00%
PBT 40,040 31,606 19,018 18,630 22,280 20,706 22,812 45.46%
  QoQ % 26.68% 66.18% 2.09% -16.38% 7.60% -9.23% -
  Horiz. % 175.52% 138.55% 83.37% 81.67% 97.67% 90.77% 100.00%
Tax -17,776 -5,503 -5,841 -8,704 -11,080 -5,607 -6,704 91.46%
  QoQ % -223.02% 5.79% 32.89% 21.44% -97.61% 16.36% -
  Horiz. % 265.16% 82.09% 87.13% 129.83% 165.27% 83.64% 100.00%
NP 22,264 26,103 13,177 9,926 11,200 15,099 16,108 24.06%
  QoQ % -14.71% 98.09% 32.76% -11.38% -25.82% -6.26% -
  Horiz. % 138.22% 162.05% 81.81% 61.62% 69.53% 93.74% 100.00%
NP to SH 22,264 26,103 13,177 9,926 11,200 15,099 16,108 24.06%
  QoQ % -14.71% 98.09% 32.76% -11.38% -25.82% -6.26% -
  Horiz. % 138.22% 162.05% 81.81% 61.62% 69.53% 93.74% 100.00%
Tax Rate 44.40 % 17.41 % 30.71 % 46.72 % 49.73 % 27.08 % 29.39 % 31.63%
  QoQ % 155.03% -43.31% -34.27% -6.05% 83.64% -7.86% -
  Horiz. % 151.07% 59.24% 104.49% 158.97% 169.21% 92.14% 100.00%
Total Cost 341,316 289,816 286,833 243,762 143,284 80,813 82,244 158.02%
  QoQ % 17.77% 1.04% 17.67% 70.13% 77.30% -1.74% -
  Horiz. % 415.00% 352.39% 348.76% 296.39% 174.22% 98.26% 100.00%
Net Worth 323,436 318,460 315,143 298,556 316,801 323,844 331,758 -1.68%
  QoQ % 1.56% 1.05% 5.56% -5.76% -2.17% -2.39% -
  Horiz. % 97.49% 95.99% 94.99% 89.99% 95.49% 97.61% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 19,903 17,692 - - 33,045 17,605 -
  QoQ % 0.00% 12.50% 0.00% 0.00% 0.00% 87.70% -
  Horiz. % 0.00% 113.05% 100.49% 0.00% 0.00% 187.70% 100.00%
Div Payout % - % 76.25 % 134.26 % - % - % 218.86 % 109.30 % -
  QoQ % 0.00% -43.21% 0.00% 0.00% 0.00% 100.24% -
  Horiz. % 0.00% 69.76% 122.84% 0.00% 0.00% 200.24% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 323,436 318,460 315,143 298,556 316,801 323,844 331,758 -1.68%
  QoQ % 1.56% 1.05% 5.56% -5.76% -2.17% -2.39% -
  Horiz. % 97.49% 95.99% 94.99% 89.99% 95.49% 97.61% 100.00%
NOSH 165,864 165,864 165,864 165,864 165,864 165,227 165,054 0.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.39% 0.10% -
  Horiz. % 100.49% 100.49% 100.49% 100.49% 100.49% 100.10% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.12 % 8.26 % 4.39 % 3.91 % 7.25 % 15.74 % 16.38 % -48.09%
  QoQ % -25.91% 88.15% 12.28% -46.07% -53.94% -3.91% -
  Horiz. % 37.36% 50.43% 26.80% 23.87% 44.26% 96.09% 100.00%
ROE 6.88 % 8.20 % 4.18 % 3.32 % 3.54 % 4.66 % 4.86 % 26.05%
  QoQ % -16.10% 96.17% 25.90% -6.21% -24.03% -4.12% -
  Horiz. % 141.56% 168.72% 86.01% 68.31% 72.84% 95.88% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 219.20 190.47 180.88 152.95 93.14 58.05 59.59 138.10%
  QoQ % 15.08% 5.30% 18.26% 64.22% 60.45% -2.58% -
  Horiz. % 367.85% 319.63% 303.54% 256.67% 156.30% 97.42% 100.00%
EPS 13.60 15.70 8.00 6.00 6.80 9.10 9.73 24.99%
  QoQ % -13.38% 96.25% 33.33% -11.76% -25.27% -6.47% -
  Horiz. % 139.77% 161.36% 82.22% 61.66% 69.89% 93.53% 100.00%
DPS 0.00 12.00 10.67 0.00 0.00 20.00 10.67 -
  QoQ % 0.00% 12.46% 0.00% 0.00% 0.00% 87.44% -
  Horiz. % 0.00% 112.46% 100.00% 0.00% 0.00% 187.44% 100.00%
NAPS 1.9500 1.9200 1.9000 1.8000 1.9100 1.9600 2.0100 -2.00%
  QoQ % 1.56% 1.05% 5.56% -5.76% -2.55% -2.49% -
  Horiz. % 97.01% 95.52% 94.53% 89.55% 95.02% 97.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 219.20 190.47 180.88 152.95 93.14 57.83 59.30 138.88%
  QoQ % 15.08% 5.30% 18.26% 64.22% 61.06% -2.48% -
  Horiz. % 369.65% 321.20% 305.03% 257.93% 157.07% 97.52% 100.00%
EPS 13.60 15.70 8.00 6.00 6.80 9.10 9.71 25.16%
  QoQ % -13.38% 96.25% 33.33% -11.76% -25.27% -6.28% -
  Horiz. % 140.06% 161.69% 82.39% 61.79% 70.03% 93.72% 100.00%
DPS 0.00 12.00 10.67 0.00 0.00 19.92 10.61 -
  QoQ % 0.00% 12.46% 0.00% 0.00% 0.00% 87.75% -
  Horiz. % 0.00% 113.10% 100.57% 0.00% 0.00% 187.75% 100.00%
NAPS 1.9500 1.9200 1.9000 1.8000 1.9100 1.9525 2.0002 -1.68%
  QoQ % 1.56% 1.05% 5.56% -5.76% -2.18% -2.38% -
  Horiz. % 97.49% 95.99% 94.99% 89.99% 95.49% 97.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.3200 2.4300 2.1600 2.2300 2.4000 2.6100 3.2000 -
P/RPS 1.51 1.28 1.19 1.46 2.58 4.50 5.37 -57.05%
  QoQ % 17.97% 7.56% -18.49% -43.41% -42.67% -16.20% -
  Horiz. % 28.12% 23.84% 22.16% 27.19% 48.04% 83.80% 100.00%
P/EPS 24.73 15.44 27.19 37.26 35.54 28.56 32.79 -17.13%
  QoQ % 60.17% -43.21% -27.03% 4.84% 24.44% -12.90% -
  Horiz. % 75.42% 47.09% 82.92% 113.63% 108.39% 87.10% 100.00%
EY 4.04 6.48 3.68 2.68 2.81 3.50 3.05 20.59%
  QoQ % -37.65% 76.09% 37.31% -4.63% -19.71% 14.75% -
  Horiz. % 132.46% 212.46% 120.66% 87.87% 92.13% 114.75% 100.00%
DY 0.00 4.94 4.94 0.00 0.00 7.66 3.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 130.03% -
  Horiz. % 0.00% 148.35% 148.35% 0.00% 0.00% 230.03% 100.00%
P/NAPS 1.70 1.27 1.14 1.24 1.26 1.33 1.59 4.56%
  QoQ % 33.86% 11.40% -8.06% -1.59% -5.26% -16.35% -
  Horiz. % 106.92% 79.87% 71.70% 77.99% 79.25% 83.65% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 29/08/19 24/05/19 22/02/19 28/11/18 28/08/18 25/05/18 -
Price 3.2800 2.9800 2.4800 2.2900 2.4900 2.5000 2.9500 -
P/RPS 1.50 1.56 1.37 1.50 2.67 4.31 4.95 -54.85%
  QoQ % -3.85% 13.87% -8.67% -43.82% -38.05% -12.93% -
  Horiz. % 30.30% 31.52% 27.68% 30.30% 53.94% 87.07% 100.00%
P/EPS 24.44 18.94 31.22 38.27 36.88 27.36 30.23 -13.20%
  QoQ % 29.04% -39.33% -18.42% 3.77% 34.80% -9.49% -
  Horiz. % 80.85% 62.65% 103.27% 126.60% 122.00% 90.51% 100.00%
EY 4.09 5.28 3.20 2.61 2.71 3.66 3.31 15.14%
  QoQ % -22.54% 65.00% 22.61% -3.69% -25.96% 10.57% -
  Horiz. % 123.56% 159.52% 96.68% 78.85% 81.87% 110.57% 100.00%
DY 0.00 4.03 4.30 0.00 0.00 8.00 3.62 -
  QoQ % 0.00% -6.28% 0.00% 0.00% 0.00% 120.99% -
  Horiz. % 0.00% 111.33% 118.78% 0.00% 0.00% 220.99% 100.00%
P/NAPS 1.68 1.55 1.31 1.27 1.30 1.28 1.47 9.30%
  QoQ % 8.39% 18.32% 3.15% -2.31% 1.56% -12.93% -
  Horiz. % 114.29% 105.44% 89.12% 86.39% 88.44% 87.07% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers