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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers