Highlights

[PTARAS] QoQ Annualized Quarter Result on 2017-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 23-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     -25.76%    YoY -     -77.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 154,484 95,912 98,352 86,906 76,712 193,737 229,436 -23.16%
  QoQ % 61.07% -2.48% 13.17% 13.29% -60.40% -15.56% -
  Horiz. % 67.33% 41.80% 42.87% 37.88% 33.44% 84.44% 100.00%
PBT 22,280 20,706 22,812 12,878 15,528 42,422 55,448 -45.52%
  QoQ % 7.60% -9.23% 77.14% -17.07% -63.40% -23.49% -
  Horiz. % 40.18% 37.34% 41.14% 23.23% 28.00% 76.51% 100.00%
Tax -11,080 -5,607 -6,704 -1,724 -504 -6,175 -11,481 -2.34%
  QoQ % -97.61% 16.36% -288.86% -242.06% 91.84% 46.22% -
  Horiz. % 96.50% 48.84% 58.39% 15.02% 4.39% 53.78% 100.00%
NP 11,200 15,099 16,108 11,154 15,024 36,247 43,966 -59.78%
  QoQ % -25.82% -6.26% 44.41% -25.76% -58.55% -17.56% -
  Horiz. % 25.47% 34.34% 36.64% 25.37% 34.17% 82.44% 100.00%
NP to SH 11,200 15,099 16,108 11,154 15,024 36,247 43,966 -59.78%
  QoQ % -25.82% -6.26% 44.41% -25.76% -58.55% -17.56% -
  Horiz. % 25.47% 34.34% 36.64% 25.37% 34.17% 82.44% 100.00%
Tax Rate 49.73 % 27.08 % 29.39 % 13.39 % 3.25 % 14.56 % 20.71 % 79.22%
  QoQ % 83.64% -7.86% 119.49% 312.00% -77.68% -29.70% -
  Horiz. % 240.13% 130.76% 141.91% 64.65% 15.69% 70.30% 100.00%
Total Cost 143,284 80,813 82,244 75,752 61,688 157,490 185,469 -15.79%
  QoQ % 77.30% -1.74% 8.57% 22.80% -60.83% -15.09% -
  Horiz. % 77.25% 43.57% 44.34% 40.84% 33.26% 84.91% 100.00%
Net Worth 316,801 323,844 331,758 329,980 356,819 339,508 346,074 -5.72%
  QoQ % -2.17% -2.39% 0.54% -7.52% 5.10% -1.90% -
  Horiz. % 91.54% 93.58% 95.86% 95.35% 103.11% 98.10% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 33,045 17,605 - - 32,802 17,412 -
  QoQ % 0.00% 87.70% 0.00% 0.00% 0.00% 88.39% -
  Horiz. % 0.00% 189.78% 101.11% 0.00% 0.00% 188.39% 100.00%
Div Payout % - % 218.86 % 109.30 % - % - % 90.50 % 39.60 % -
  QoQ % 0.00% 100.24% 0.00% 0.00% 0.00% 128.54% -
  Horiz. % 0.00% 552.68% 276.01% 0.00% 0.00% 228.54% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 316,801 323,844 331,758 329,980 356,819 339,508 346,074 -5.72%
  QoQ % -2.17% -2.39% 0.54% -7.52% 5.10% -1.90% -
  Horiz. % 91.54% 93.58% 95.86% 95.35% 103.11% 98.10% 100.00%
NOSH 165,864 165,227 165,054 164,990 170,727 164,013 163,242 1.07%
  QoQ % 0.39% 0.10% 0.04% -3.36% 4.09% 0.47% -
  Horiz. % 101.61% 101.22% 101.11% 101.07% 104.59% 100.47% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.25 % 15.74 % 16.38 % 12.83 % 19.58 % 18.71 % 19.16 % -47.65%
  QoQ % -53.94% -3.91% 27.67% -34.47% 4.65% -2.35% -
  Horiz. % 37.84% 82.15% 85.49% 66.96% 102.19% 97.65% 100.00%
ROE 3.54 % 4.66 % 4.86 % 3.38 % 4.21 % 10.68 % 12.70 % -57.30%
  QoQ % -24.03% -4.12% 43.79% -19.71% -60.58% -15.91% -
  Horiz. % 27.87% 36.69% 38.27% 26.61% 33.15% 84.09% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 93.14 58.05 59.59 52.67 44.93 118.12 140.55 -23.97%
  QoQ % 60.45% -2.58% 13.14% 17.23% -61.96% -15.96% -
  Horiz. % 66.27% 41.30% 42.40% 37.47% 31.97% 84.04% 100.00%
EPS 6.80 9.10 9.73 6.80 8.80 22.10 26.93 -60.02%
  QoQ % -25.27% -6.47% 43.09% -22.73% -60.18% -17.94% -
  Horiz. % 25.25% 33.79% 36.13% 25.25% 32.68% 82.06% 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 1.9100 1.9600 2.0100 2.0000 2.0900 2.0700 2.1200 -6.71%
  QoQ % -2.55% -2.49% 0.50% -4.31% 0.97% -2.36% -
  Horiz. % 90.09% 92.45% 94.81% 94.34% 98.58% 97.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 93.14 57.83 59.30 52.40 46.25 116.80 138.33 -23.16%
  QoQ % 61.06% -2.48% 13.17% 13.30% -60.40% -15.56% -
  Horiz. % 67.33% 41.81% 42.87% 37.88% 33.43% 84.44% 100.00%
EPS 6.80 9.10 9.71 6.72 9.06 21.85 26.51 -59.60%
  QoQ % -25.27% -6.28% 44.49% -25.83% -58.54% -17.58% -
  Horiz. % 25.65% 34.33% 36.63% 25.35% 34.18% 82.42% 100.00%
DPS 0.00 19.92 10.61 0.00 0.00 19.78 10.50 -
  QoQ % 0.00% 87.75% 0.00% 0.00% 0.00% 88.38% -
  Horiz. % 0.00% 189.71% 101.05% 0.00% 0.00% 188.38% 100.00%
NAPS 1.9100 1.9525 2.0002 1.9895 2.1513 2.0469 2.0865 -5.72%
  QoQ % -2.18% -2.38% 0.54% -7.52% 5.10% -1.90% -
  Horiz. % 91.54% 93.58% 95.86% 95.35% 103.11% 98.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.4000 2.6100 3.2000 3.7200 3.8800 4.1000 3.5200 -
P/RPS 2.58 4.50 5.37 7.06 8.64 3.47 2.50 2.12%
  QoQ % -42.67% -16.20% -23.94% -18.29% 148.99% 38.80% -
  Horiz. % 103.20% 180.00% 214.80% 282.40% 345.60% 138.80% 100.00%
P/EPS 35.54 28.56 32.79 55.03 44.09 18.55 13.07 94.70%
  QoQ % 24.44% -12.90% -40.41% 24.81% 137.68% 41.93% -
  Horiz. % 271.92% 218.52% 250.88% 421.04% 337.34% 141.93% 100.00%
EY 2.81 3.50 3.05 1.82 2.27 5.39 7.65 -48.68%
  QoQ % -19.71% 14.75% 67.58% -19.82% -57.88% -29.54% -
  Horiz. % 36.73% 45.75% 39.87% 23.79% 29.67% 70.46% 100.00%
DY 0.00 7.66 3.33 0.00 0.00 4.88 3.03 -
  QoQ % 0.00% 130.03% 0.00% 0.00% 0.00% 61.06% -
  Horiz. % 0.00% 252.81% 109.90% 0.00% 0.00% 161.06% 100.00%
P/NAPS 1.26 1.33 1.59 1.86 1.86 1.98 1.66 -16.78%
  QoQ % -5.26% -16.35% -14.52% 0.00% -6.06% 19.28% -
  Horiz. % 75.90% 80.12% 95.78% 112.05% 112.05% 119.28% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 25/05/18 23/02/18 24/11/17 29/08/17 26/05/17 -
Price 2.4900 2.5000 2.9500 3.7500 3.8100 4.0600 3.8700 -
P/RPS 2.67 4.31 4.95 7.12 8.48 3.44 2.75 -1.95%
  QoQ % -38.05% -12.93% -30.48% -16.04% 146.51% 25.09% -
  Horiz. % 97.09% 156.73% 180.00% 258.91% 308.36% 125.09% 100.00%
P/EPS 36.88 27.36 30.23 55.47 43.30 18.37 14.37 87.34%
  QoQ % 34.80% -9.49% -45.50% 28.11% 135.71% 27.84% -
  Horiz. % 256.65% 190.40% 210.37% 386.01% 301.32% 127.84% 100.00%
EY 2.71 3.66 3.31 1.80 2.31 5.44 6.96 -46.65%
  QoQ % -25.96% 10.57% 83.89% -22.08% -57.54% -21.84% -
  Horiz. % 38.94% 52.59% 47.56% 25.86% 33.19% 78.16% 100.00%
DY 0.00 8.00 3.62 0.00 0.00 4.93 2.76 -
  QoQ % 0.00% 120.99% 0.00% 0.00% 0.00% 78.62% -
  Horiz. % 0.00% 289.86% 131.16% 0.00% 0.00% 178.62% 100.00%
P/NAPS 1.30 1.28 1.47 1.88 1.82 1.96 1.83 -20.37%
  QoQ % 1.56% -12.93% -21.81% 3.30% -7.14% 7.10% -
  Horiz. % 71.04% 69.95% 80.33% 102.73% 99.45% 107.10% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers