Highlights

[PTARAS] QoQ Annualized Quarter Result on 2018-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -25.82%    YoY -     -25.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 315,919 300,010 253,688 154,484 95,912 98,352 86,906 136.98%
  QoQ % 5.30% 18.26% 64.22% 61.07% -2.48% 13.17% -
  Horiz. % 363.52% 345.21% 291.91% 177.76% 110.36% 113.17% 100.00%
PBT 31,606 19,018 18,630 22,280 20,706 22,812 12,878 82.25%
  QoQ % 66.18% 2.09% -16.38% 7.60% -9.23% 77.14% -
  Horiz. % 245.43% 147.68% 144.67% 173.01% 160.79% 177.14% 100.00%
Tax -5,503 -5,841 -8,704 -11,080 -5,607 -6,704 -1,724 117.25%
  QoQ % 5.79% 32.89% 21.44% -97.61% 16.36% -288.86% -
  Horiz. % 319.20% 338.82% 504.87% 642.69% 325.23% 388.86% 100.00%
NP 26,103 13,177 9,926 11,200 15,099 16,108 11,154 76.54%
  QoQ % 98.09% 32.76% -11.38% -25.82% -6.26% 44.41% -
  Horiz. % 234.02% 118.14% 88.99% 100.41% 135.37% 144.41% 100.00%
NP to SH 26,103 13,177 9,926 11,200 15,099 16,108 11,154 76.54%
  QoQ % 98.09% 32.76% -11.38% -25.82% -6.26% 44.41% -
  Horiz. % 234.02% 118.14% 88.99% 100.41% 135.37% 144.41% 100.00%
Tax Rate 17.41 % 30.71 % 46.72 % 49.73 % 27.08 % 29.39 % 13.39 % 19.18%
  QoQ % -43.31% -34.27% -6.05% 83.64% -7.86% 119.49% -
  Horiz. % 130.02% 229.35% 348.92% 371.40% 202.24% 219.49% 100.00%
Total Cost 289,816 286,833 243,762 143,284 80,813 82,244 75,752 145.22%
  QoQ % 1.04% 17.67% 70.13% 77.30% -1.74% 8.57% -
  Horiz. % 382.59% 378.65% 321.79% 189.15% 106.68% 108.57% 100.00%
Net Worth 318,460 315,143 298,556 316,801 323,844 331,758 329,980 -2.35%
  QoQ % 1.05% 5.56% -5.76% -2.17% -2.39% 0.54% -
  Horiz. % 96.51% 95.50% 90.48% 96.01% 98.14% 100.54% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 19,903 17,692 - - 33,045 17,605 - -
  QoQ % 12.50% 0.00% 0.00% 0.00% 87.70% 0.00% -
  Horiz. % 113.05% 100.49% 0.00% 0.00% 187.70% 100.00% -
Div Payout % 76.25 % 134.26 % - % - % 218.86 % 109.30 % - % -
  QoQ % -43.21% 0.00% 0.00% 0.00% 100.24% 0.00% -
  Horiz. % 69.76% 122.84% 0.00% 0.00% 200.24% 100.00% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 318,460 315,143 298,556 316,801 323,844 331,758 329,980 -2.35%
  QoQ % 1.05% 5.56% -5.76% -2.17% -2.39% 0.54% -
  Horiz. % 96.51% 95.50% 90.48% 96.01% 98.14% 100.54% 100.00%
NOSH 165,864 165,864 165,864 165,864 165,227 165,054 164,990 0.35%
  QoQ % 0.00% 0.00% 0.00% 0.39% 0.10% 0.04% -
  Horiz. % 100.53% 100.53% 100.53% 100.53% 100.14% 100.04% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.26 % 4.39 % 3.91 % 7.25 % 15.74 % 16.38 % 12.83 % -25.50%
  QoQ % 88.15% 12.28% -46.07% -53.94% -3.91% 27.67% -
  Horiz. % 64.38% 34.22% 30.48% 56.51% 122.68% 127.67% 100.00%
ROE 8.20 % 4.18 % 3.32 % 3.54 % 4.66 % 4.86 % 3.38 % 80.84%
  QoQ % 96.17% 25.90% -6.21% -24.03% -4.12% 43.79% -
  Horiz. % 242.60% 123.67% 98.22% 104.73% 137.87% 143.79% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 190.47 180.88 152.95 93.14 58.05 59.59 52.67 136.16%
  QoQ % 5.30% 18.26% 64.22% 60.45% -2.58% 13.14% -
  Horiz. % 361.63% 343.42% 290.39% 176.84% 110.21% 113.14% 100.00%
EPS 15.70 8.00 6.00 6.80 9.10 9.73 6.80 74.95%
  QoQ % 96.25% 33.33% -11.76% -25.27% -6.47% 43.09% -
  Horiz. % 230.88% 117.65% 88.24% 100.00% 133.82% 143.09% 100.00%
DPS 12.00 10.67 0.00 0.00 20.00 10.67 0.00 -
  QoQ % 12.46% 0.00% 0.00% 0.00% 87.44% 0.00% -
  Horiz. % 112.46% 100.00% 0.00% 0.00% 187.44% 100.00% -
NAPS 1.9200 1.9000 1.8000 1.9100 1.9600 2.0100 2.0000 -2.69%
  QoQ % 1.05% 5.56% -5.76% -2.55% -2.49% 0.50% -
  Horiz. % 96.00% 95.00% 90.00% 95.50% 98.00% 100.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 190.47 180.88 152.95 93.14 57.83 59.30 52.40 136.97%
  QoQ % 5.30% 18.26% 64.22% 61.06% -2.48% 13.17% -
  Horiz. % 363.49% 345.19% 291.89% 177.75% 110.36% 113.17% 100.00%
EPS 15.70 8.00 6.00 6.80 9.10 9.71 6.72 76.34%
  QoQ % 96.25% 33.33% -11.76% -25.27% -6.28% 44.49% -
  Horiz. % 233.63% 119.05% 89.29% 101.19% 135.42% 144.49% 100.00%
DPS 12.00 10.67 0.00 0.00 19.92 10.61 0.00 -
  QoQ % 12.46% 0.00% 0.00% 0.00% 87.75% 0.00% -
  Horiz. % 113.10% 100.57% 0.00% 0.00% 187.75% 100.00% -
NAPS 1.9200 1.9000 1.8000 1.9100 1.9525 2.0002 1.9895 -2.35%
  QoQ % 1.05% 5.56% -5.76% -2.18% -2.38% 0.54% -
  Horiz. % 96.51% 95.50% 90.47% 96.00% 98.14% 100.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.4300 2.1600 2.2300 2.4000 2.6100 3.2000 3.7200 -
P/RPS 1.28 1.19 1.46 2.58 4.50 5.37 7.06 -68.07%
  QoQ % 7.56% -18.49% -43.41% -42.67% -16.20% -23.94% -
  Horiz. % 18.13% 16.86% 20.68% 36.54% 63.74% 76.06% 100.00%
P/EPS 15.44 27.19 37.26 35.54 28.56 32.79 55.03 -57.24%
  QoQ % -43.21% -27.03% 4.84% 24.44% -12.90% -40.41% -
  Horiz. % 28.06% 49.41% 67.71% 64.58% 51.90% 59.59% 100.00%
EY 6.48 3.68 2.68 2.81 3.50 3.05 1.82 133.71%
  QoQ % 76.09% 37.31% -4.63% -19.71% 14.75% 67.58% -
  Horiz. % 356.04% 202.20% 147.25% 154.40% 192.31% 167.58% 100.00%
DY 4.94 4.94 0.00 0.00 7.66 3.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 130.03% 0.00% -
  Horiz. % 148.35% 148.35% 0.00% 0.00% 230.03% 100.00% -
P/NAPS 1.27 1.14 1.24 1.26 1.33 1.59 1.86 -22.51%
  QoQ % 11.40% -8.06% -1.59% -5.26% -16.35% -14.52% -
  Horiz. % 68.28% 61.29% 66.67% 67.74% 71.51% 85.48% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 24/05/19 22/02/19 28/11/18 28/08/18 25/05/18 23/02/18 -
Price 2.9800 2.4800 2.2900 2.4900 2.5000 2.9500 3.7500 -
P/RPS 1.56 1.37 1.50 2.67 4.31 4.95 7.12 -63.76%
  QoQ % 13.87% -8.67% -43.82% -38.05% -12.93% -30.48% -
  Horiz. % 21.91% 19.24% 21.07% 37.50% 60.53% 69.52% 100.00%
P/EPS 18.94 31.22 38.27 36.88 27.36 30.23 55.47 -51.24%
  QoQ % -39.33% -18.42% 3.77% 34.80% -9.49% -45.50% -
  Horiz. % 34.14% 56.28% 68.99% 66.49% 49.32% 54.50% 100.00%
EY 5.28 3.20 2.61 2.71 3.66 3.31 1.80 105.32%
  QoQ % 65.00% 22.61% -3.69% -25.96% 10.57% 83.89% -
  Horiz. % 293.33% 177.78% 145.00% 150.56% 203.33% 183.89% 100.00%
DY 4.03 4.30 0.00 0.00 8.00 3.62 0.00 -
  QoQ % -6.28% 0.00% 0.00% 0.00% 120.99% 0.00% -
  Horiz. % 111.33% 118.78% 0.00% 0.00% 220.99% 100.00% -
P/NAPS 1.55 1.31 1.27 1.30 1.28 1.47 1.88 -12.11%
  QoQ % 18.32% 3.15% -2.31% 1.56% -12.93% -21.81% -
  Horiz. % 82.45% 69.68% 67.55% 69.15% 68.09% 78.19% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers