Highlights

[PTARAS] QoQ Annualized 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 -     -7.13%    YoY -     165.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 76,712 193,737 229,436 239,014 238,936 136,874 127,930 -28.87%
  QoQ % -60.40% -15.56% -4.01% 0.03% 74.57% 6.99% -
  Horiz. % 59.96% 151.44% 179.34% 186.83% 186.77% 106.99% 100.00%
PBT 15,528 42,422 55,448 61,454 64,848 23,040 21,721 -20.03%
  QoQ % -63.40% -23.49% -9.77% -5.23% 181.46% 6.07% -
  Horiz. % 71.49% 195.30% 255.27% 282.92% 298.55% 106.07% 100.00%
Tax -504 -6,175 -11,481 -12,410 -12,036 -5,254 -4,860 -77.90%
  QoQ % 91.84% 46.22% 7.48% -3.11% -129.08% -8.11% -
  Horiz. % 10.37% 127.06% 236.24% 255.35% 247.65% 108.11% 100.00%
NP 15,024 36,247 43,966 49,044 52,812 17,786 16,861 -7.40%
  QoQ % -58.55% -17.56% -10.35% -7.13% 196.93% 5.48% -
  Horiz. % 89.10% 214.97% 260.75% 290.87% 313.21% 105.48% 100.00%
NP to SH 15,024 36,247 43,966 49,044 52,812 17,786 16,861 -7.40%
  QoQ % -58.55% -17.56% -10.35% -7.13% 196.93% 5.48% -
  Horiz. % 89.10% 214.97% 260.75% 290.87% 313.21% 105.48% 100.00%
Tax Rate 3.25 % 14.56 % 20.71 % 20.19 % 18.56 % 22.80 % 22.37 % -72.33%
  QoQ % -77.68% -29.70% 2.58% 8.78% -18.60% 1.92% -
  Horiz. % 14.53% 65.09% 92.58% 90.25% 82.97% 101.92% 100.00%
Total Cost 61,688 157,490 185,469 189,970 186,124 119,088 111,069 -32.41%
  QoQ % -60.83% -15.09% -2.37% 2.07% 56.29% 7.22% -
  Horiz. % 55.54% 141.79% 166.99% 171.04% 167.57% 107.22% 100.00%
Net Worth 356,819 339,508 346,074 336,768 345,559 331,243 335,605 4.17%
  QoQ % 5.10% -1.90% 2.76% -2.54% 4.32% -1.30% -
  Horiz. % 106.32% 101.16% 103.12% 100.35% 102.97% 98.70% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 32,802 17,412 - - 32,634 17,293 -
  QoQ % 0.00% 88.39% 0.00% 0.00% 0.00% 88.71% -
  Horiz. % 0.00% 189.68% 100.69% 0.00% 0.00% 188.71% 100.00%
Div Payout % - % 90.50 % 39.60 % - % - % 183.49 % 102.56 % -
  QoQ % 0.00% 128.54% 0.00% 0.00% 0.00% 78.91% -
  Horiz. % 0.00% 88.24% 38.61% 0.00% 0.00% 178.91% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 356,819 339,508 346,074 336,768 345,559 331,243 335,605 4.17%
  QoQ % 5.10% -1.90% 2.76% -2.54% 4.32% -1.30% -
  Horiz. % 106.32% 101.16% 103.12% 100.35% 102.97% 98.70% 100.00%
NOSH 170,727 164,013 163,242 163,480 162,999 163,174 162,128 3.50%
  QoQ % 4.09% 0.47% -0.15% 0.29% -0.11% 0.65% -
  Horiz. % 105.30% 101.16% 100.69% 100.83% 100.54% 100.65% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 19.58 % 18.71 % 19.16 % 20.52 % 22.10 % 12.99 % 13.18 % 30.16%
  QoQ % 4.65% -2.35% -6.63% -7.15% 70.13% -1.44% -
  Horiz. % 148.56% 141.96% 145.37% 155.69% 167.68% 98.56% 100.00%
ROE 4.21 % 10.68 % 12.70 % 14.56 % 15.28 % 5.37 % 5.02 % -11.06%
  QoQ % -60.58% -15.91% -12.77% -4.71% 184.54% 6.97% -
  Horiz. % 83.86% 212.75% 252.99% 290.04% 304.38% 106.97% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 44.93 118.12 140.55 146.20 146.59 83.88 78.91 -31.28%
  QoQ % -61.96% -15.96% -3.86% -0.27% 74.76% 6.30% -
  Horiz. % 56.94% 149.69% 178.11% 185.27% 185.77% 106.30% 100.00%
EPS 8.80 22.10 26.93 30.00 32.40 10.90 10.40 -10.53%
  QoQ % -60.18% -17.94% -10.23% -7.41% 197.25% 4.81% -
  Horiz. % 84.62% 212.50% 258.94% 288.46% 311.54% 104.81% 100.00%
DPS 0.00 20.00 10.67 0.00 0.00 20.00 10.67 -
  QoQ % 0.00% 87.44% 0.00% 0.00% 0.00% 87.44% -
  Horiz. % 0.00% 187.44% 100.00% 0.00% 0.00% 187.44% 100.00%
NAPS 2.0900 2.0700 2.1200 2.0600 2.1200 2.0300 2.0700 0.64%
  QoQ % 0.97% -2.36% 2.91% -2.83% 4.43% -1.93% -
  Horiz. % 100.97% 100.00% 102.42% 99.52% 102.42% 98.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 46.25 116.80 138.33 144.10 144.05 82.52 77.13 -28.87%
  QoQ % -60.40% -15.56% -4.00% 0.03% 74.56% 6.99% -
  Horiz. % 59.96% 151.43% 179.35% 186.83% 186.76% 106.99% 100.00%
EPS 9.06 21.85 26.51 29.57 31.84 10.72 10.17 -7.41%
  QoQ % -58.54% -17.58% -10.35% -7.13% 197.01% 5.41% -
  Horiz. % 89.09% 214.85% 260.67% 290.76% 313.08% 105.41% 100.00%
DPS 0.00 19.78 10.50 0.00 0.00 19.68 10.43 -
  QoQ % 0.00% 88.38% 0.00% 0.00% 0.00% 88.69% -
  Horiz. % 0.00% 189.65% 100.67% 0.00% 0.00% 188.69% 100.00%
NAPS 2.1513 2.0469 2.0865 2.0304 2.0834 1.9971 2.0234 4.17%
  QoQ % 5.10% -1.90% 2.76% -2.54% 4.32% -1.30% -
  Horiz. % 106.32% 101.16% 103.12% 100.35% 102.97% 98.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.8800 4.1000 3.5200 3.5200 3.5600 3.4600 3.6800 -
P/RPS 8.64 3.47 2.50 2.41 2.43 4.12 4.66 50.87%
  QoQ % 148.99% 38.80% 3.73% -0.82% -41.02% -11.59% -
  Horiz. % 185.41% 74.46% 53.65% 51.72% 52.15% 88.41% 100.00%
P/EPS 44.09 18.55 13.07 11.73 10.99 31.74 35.38 15.79%
  QoQ % 137.68% 41.93% 11.42% 6.73% -65.37% -10.29% -
  Horiz. % 124.62% 52.43% 36.94% 33.15% 31.06% 89.71% 100.00%
EY 2.27 5.39 7.65 8.52 9.10 3.15 2.83 -13.66%
  QoQ % -57.88% -29.54% -10.21% -6.37% 188.89% 11.31% -
  Horiz. % 80.21% 190.46% 270.32% 301.06% 321.55% 111.31% 100.00%
DY 0.00 4.88 3.03 0.00 0.00 5.78 2.90 -
  QoQ % 0.00% 61.06% 0.00% 0.00% 0.00% 99.31% -
  Horiz. % 0.00% 168.28% 104.48% 0.00% 0.00% 199.31% 100.00%
P/NAPS 1.86 1.98 1.66 1.71 1.68 1.70 1.78 2.97%
  QoQ % -6.06% 19.28% -2.92% 1.79% -1.18% -4.49% -
  Horiz. % 104.49% 111.24% 93.26% 96.07% 94.38% 95.51% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 29/08/17 26/05/17 - 18/11/16 29/08/16 18/05/16 -
Price 3.8100 4.0600 3.8700 3.5200 3.4500 3.6000 3.5300 -
P/RPS 8.48 3.44 2.75 2.41 2.35 4.29 4.47 53.19%
  QoQ % 146.51% 25.09% 14.11% 2.55% -45.22% -4.03% -
  Horiz. % 189.71% 76.96% 61.52% 53.91% 52.57% 95.97% 100.00%
P/EPS 43.30 18.37 14.37 11.73 10.65 33.03 33.94 17.61%
  QoQ % 135.71% 27.84% 22.51% 10.14% -67.76% -2.68% -
  Horiz. % 127.58% 54.12% 42.34% 34.56% 31.38% 97.32% 100.00%
EY 2.31 5.44 6.96 8.52 9.39 3.03 2.95 -15.03%
  QoQ % -57.54% -21.84% -18.31% -9.27% 209.90% 2.71% -
  Horiz. % 78.31% 184.41% 235.93% 288.81% 318.31% 102.71% 100.00%
DY 0.00 4.93 2.76 0.00 0.00 5.56 3.02 -
  QoQ % 0.00% 78.62% 0.00% 0.00% 0.00% 84.11% -
  Horiz. % 0.00% 163.25% 91.39% 0.00% 0.00% 184.11% 100.00%
P/NAPS 1.82 1.96 1.83 1.71 1.63 1.77 1.71 4.24%
  QoQ % -7.14% 7.10% 7.02% 4.91% -7.91% 3.51% -
  Horiz. % 106.43% 114.62% 107.02% 100.00% 95.32% 103.51% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers