Highlights

[PTARAS] QoQ Annualized Quarter Result on 2017-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     -58.55%    YoY -     -71.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 95,912 98,352 86,906 76,712 193,737 229,436 239,014 -45.69%
  QoQ % -2.48% 13.17% 13.29% -60.40% -15.56% -4.01% -
  Horiz. % 40.13% 41.15% 36.36% 32.10% 81.06% 95.99% 100.00%
PBT 20,706 22,812 12,878 15,528 42,422 55,448 61,454 -51.68%
  QoQ % -9.23% 77.14% -17.07% -63.40% -23.49% -9.77% -
  Horiz. % 33.69% 37.12% 20.96% 25.27% 69.03% 90.23% 100.00%
Tax -5,607 -6,704 -1,724 -504 -6,175 -11,481 -12,410 -41.20%
  QoQ % 16.36% -288.86% -242.06% 91.84% 46.22% 7.48% -
  Horiz. % 45.18% 54.02% 13.89% 4.06% 49.76% 92.52% 100.00%
NP 15,099 16,108 11,154 15,024 36,247 43,966 49,044 -54.50%
  QoQ % -6.26% 44.41% -25.76% -58.55% -17.56% -10.35% -
  Horiz. % 30.79% 32.84% 22.74% 30.63% 73.91% 89.65% 100.00%
NP to SH 15,099 16,108 11,154 15,024 36,247 43,966 49,044 -54.50%
  QoQ % -6.26% 44.41% -25.76% -58.55% -17.56% -10.35% -
  Horiz. % 30.79% 32.84% 22.74% 30.63% 73.91% 89.65% 100.00%
Tax Rate 27.08 % 29.39 % 13.39 % 3.25 % 14.56 % 20.71 % 20.19 % 21.69%
  QoQ % -7.86% 119.49% 312.00% -77.68% -29.70% 2.58% -
  Horiz. % 134.13% 145.57% 66.32% 16.10% 72.11% 102.58% 100.00%
Total Cost 80,813 82,244 75,752 61,688 157,490 185,469 189,970 -43.53%
  QoQ % -1.74% 8.57% 22.80% -60.83% -15.09% -2.37% -
  Horiz. % 42.54% 43.29% 39.88% 32.47% 82.90% 97.63% 100.00%
Net Worth 323,844 331,758 329,980 356,819 339,508 346,074 336,768 -2.58%
  QoQ % -2.39% 0.54% -7.52% 5.10% -1.90% 2.76% -
  Horiz. % 96.16% 98.51% 97.98% 105.95% 100.81% 102.76% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 33,045 17,605 - - 32,802 17,412 - -
  QoQ % 87.70% 0.00% 0.00% 0.00% 88.39% 0.00% -
  Horiz. % 189.78% 101.11% 0.00% 0.00% 188.39% 100.00% -
Div Payout % 218.86 % 109.30 % - % - % 90.50 % 39.60 % - % -
  QoQ % 100.24% 0.00% 0.00% 0.00% 128.54% 0.00% -
  Horiz. % 552.68% 276.01% 0.00% 0.00% 228.54% 100.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 323,844 331,758 329,980 356,819 339,508 346,074 336,768 -2.58%
  QoQ % -2.39% 0.54% -7.52% 5.10% -1.90% 2.76% -
  Horiz. % 96.16% 98.51% 97.98% 105.95% 100.81% 102.76% 100.00%
NOSH 165,227 165,054 164,990 170,727 164,013 163,242 163,480 0.71%
  QoQ % 0.10% 0.04% -3.36% 4.09% 0.47% -0.15% -
  Horiz. % 101.07% 100.96% 100.92% 104.43% 100.33% 99.85% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 15.74 % 16.38 % 12.83 % 19.58 % 18.71 % 19.16 % 20.52 % -16.25%
  QoQ % -3.91% 27.67% -34.47% 4.65% -2.35% -6.63% -
  Horiz. % 76.71% 79.82% 62.52% 95.42% 91.18% 93.37% 100.00%
ROE 4.66 % 4.86 % 3.38 % 4.21 % 10.68 % 12.70 % 14.56 % -53.31%
  QoQ % -4.12% 43.79% -19.71% -60.58% -15.91% -12.77% -
  Horiz. % 32.01% 33.38% 23.21% 28.91% 73.35% 87.23% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 58.05 59.59 52.67 44.93 118.12 140.55 146.20 -46.07%
  QoQ % -2.58% 13.14% 17.23% -61.96% -15.96% -3.86% -
  Horiz. % 39.71% 40.76% 36.03% 30.73% 80.79% 96.14% 100.00%
EPS 9.10 9.73 6.80 8.80 22.10 26.93 30.00 -54.95%
  QoQ % -6.47% 43.09% -22.73% -60.18% -17.94% -10.23% -
  Horiz. % 30.33% 32.43% 22.67% 29.33% 73.67% 89.77% 100.00%
DPS 20.00 10.67 0.00 0.00 20.00 10.67 0.00 -
  QoQ % 87.44% 0.00% 0.00% 0.00% 87.44% 0.00% -
  Horiz. % 187.44% 100.00% 0.00% 0.00% 187.44% 100.00% -
NAPS 1.9600 2.0100 2.0000 2.0900 2.0700 2.1200 2.0600 -3.27%
  QoQ % -2.49% 0.50% -4.31% 0.97% -2.36% 2.91% -
  Horiz. % 95.15% 97.57% 97.09% 101.46% 100.49% 102.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 57.83 59.30 52.40 46.25 116.80 138.33 144.10 -45.68%
  QoQ % -2.48% 13.17% 13.30% -60.40% -15.56% -4.00% -
  Horiz. % 40.13% 41.15% 36.36% 32.10% 81.05% 96.00% 100.00%
EPS 9.10 9.71 6.72 9.06 21.85 26.51 29.57 -54.52%
  QoQ % -6.28% 44.49% -25.83% -58.54% -17.58% -10.35% -
  Horiz. % 30.77% 32.84% 22.73% 30.64% 73.89% 89.65% 100.00%
DPS 19.92 10.61 0.00 0.00 19.78 10.50 0.00 -
  QoQ % 87.75% 0.00% 0.00% 0.00% 88.38% 0.00% -
  Horiz. % 189.71% 101.05% 0.00% 0.00% 188.38% 100.00% -
NAPS 1.9525 2.0002 1.9895 2.1513 2.0469 2.0865 2.0304 -2.58%
  QoQ % -2.38% 0.54% -7.52% 5.10% -1.90% 2.76% -
  Horiz. % 96.16% 98.51% 97.99% 105.95% 100.81% 102.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.6100 3.2000 3.7200 3.8800 4.1000 3.5200 3.5200 -
P/RPS 4.50 5.37 7.06 8.64 3.47 2.50 2.41 51.81%
  QoQ % -16.20% -23.94% -18.29% 148.99% 38.80% 3.73% -
  Horiz. % 186.72% 222.82% 292.95% 358.51% 143.98% 103.73% 100.00%
P/EPS 28.56 32.79 55.03 44.09 18.55 13.07 11.73 81.28%
  QoQ % -12.90% -40.41% 24.81% 137.68% 41.93% 11.42% -
  Horiz. % 243.48% 279.54% 469.14% 375.87% 158.14% 111.42% 100.00%
EY 3.50 3.05 1.82 2.27 5.39 7.65 8.52 -44.83%
  QoQ % 14.75% 67.58% -19.82% -57.88% -29.54% -10.21% -
  Horiz. % 41.08% 35.80% 21.36% 26.64% 63.26% 89.79% 100.00%
DY 7.66 3.33 0.00 0.00 4.88 3.03 0.00 -
  QoQ % 130.03% 0.00% 0.00% 0.00% 61.06% 0.00% -
  Horiz. % 252.81% 109.90% 0.00% 0.00% 161.06% 100.00% -
P/NAPS 1.33 1.59 1.86 1.86 1.98 1.66 1.71 -15.46%
  QoQ % -16.35% -14.52% 0.00% -6.06% 19.28% -2.92% -
  Horiz. % 77.78% 92.98% 108.77% 108.77% 115.79% 97.08% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 23/02/18 24/11/17 29/08/17 26/05/17 - -
Price 2.5000 2.9500 3.7500 3.8100 4.0600 3.8700 3.5200 -
P/RPS 4.31 4.95 7.12 8.48 3.44 2.75 2.41 47.49%
  QoQ % -12.93% -30.48% -16.04% 146.51% 25.09% 14.11% -
  Horiz. % 178.84% 205.39% 295.44% 351.87% 142.74% 114.11% 100.00%
P/EPS 27.36 30.23 55.47 43.30 18.37 14.37 11.73 76.15%
  QoQ % -9.49% -45.50% 28.11% 135.71% 27.84% 22.51% -
  Horiz. % 233.25% 257.72% 472.89% 369.14% 156.61% 122.51% 100.00%
EY 3.66 3.31 1.80 2.31 5.44 6.96 8.52 -43.16%
  QoQ % 10.57% 83.89% -22.08% -57.54% -21.84% -18.31% -
  Horiz. % 42.96% 38.85% 21.13% 27.11% 63.85% 81.69% 100.00%
DY 8.00 3.62 0.00 0.00 4.93 2.76 0.00 -
  QoQ % 120.99% 0.00% 0.00% 0.00% 78.62% 0.00% -
  Horiz. % 289.86% 131.16% 0.00% 0.00% 178.62% 100.00% -
P/NAPS 1.28 1.47 1.88 1.82 1.96 1.83 1.71 -17.60%
  QoQ % -12.93% -21.81% 3.30% -7.14% 7.10% 7.02% -
  Horiz. % 74.85% 85.96% 109.94% 106.43% 114.62% 107.02% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS