Highlights

[PTARAS] QoQ Annualized Quarter Result on 2016-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     -8.89%    YoY -     -68.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 239,014 238,936 136,874 127,930 133,958 143,048 242,999 -1.09%
  QoQ % 0.03% 74.57% 6.99% -4.50% -6.35% -41.13% -
  Horiz. % 98.36% 98.33% 56.33% 52.65% 55.13% 58.87% 100.00%
PBT 61,454 64,848 23,040 21,721 23,842 33,660 68,570 -7.01%
  QoQ % -5.23% 181.46% 6.07% -8.89% -29.17% -50.91% -
  Horiz. % 89.62% 94.57% 33.60% 31.68% 34.77% 49.09% 100.00%
Tax -12,410 -12,036 -5,254 -4,860 -5,336 -6,772 -16,649 -17.72%
  QoQ % -3.11% -129.08% -8.11% 8.92% 21.20% 59.32% -
  Horiz. % 74.54% 72.29% 31.56% 29.19% 32.05% 40.68% 100.00%
NP 49,044 52,812 17,786 16,861 18,506 26,888 51,921 -3.71%
  QoQ % -7.13% 196.93% 5.48% -8.89% -31.17% -48.21% -
  Horiz. % 94.46% 101.72% 34.26% 32.47% 35.64% 51.79% 100.00%
NP to SH 49,044 52,812 17,786 16,861 18,506 26,888 51,921 -3.71%
  QoQ % -7.13% 196.93% 5.48% -8.89% -31.17% -48.21% -
  Horiz. % 94.46% 101.72% 34.26% 32.47% 35.64% 51.79% 100.00%
Tax Rate 20.19 % 18.56 % 22.80 % 22.37 % 22.38 % 20.12 % 24.28 % -11.52%
  QoQ % 8.78% -18.60% 1.92% -0.04% 11.23% -17.13% -
  Horiz. % 83.15% 76.44% 93.90% 92.13% 92.17% 82.87% 100.00%
Total Cost 189,970 186,124 119,088 111,069 115,452 116,160 191,078 -0.39%
  QoQ % 2.07% 56.29% 7.22% -3.80% -0.61% -39.21% -
  Horiz. % 99.42% 97.41% 62.32% 58.13% 60.42% 60.79% 100.00%
Net Worth 336,768 345,559 331,243 335,605 336,029 352,495 343,452 -1.30%
  QoQ % -2.54% 4.32% -1.30% -0.13% -4.67% 2.63% -
  Horiz. % 98.05% 100.61% 96.45% 97.72% 97.84% 102.63% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 32,634 17,293 - - 29,024 -
  QoQ % 0.00% 0.00% 88.71% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.44% 59.58% 0.00% 0.00% 100.00%
Div Payout % - % - % 183.49 % 102.56 % - % - % 55.90 % -
  QoQ % 0.00% 0.00% 78.91% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 328.25% 183.47% 0.00% 0.00% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 336,768 345,559 331,243 335,605 336,029 352,495 343,452 -1.30%
  QoQ % -2.54% 4.32% -1.30% -0.13% -4.67% 2.63% -
  Horiz. % 98.05% 100.61% 96.45% 97.72% 97.84% 102.63% 100.00%
NOSH 163,480 162,999 163,174 162,128 162,333 163,951 161,245 0.92%
  QoQ % 0.29% -0.11% 0.65% -0.13% -0.99% 1.68% -
  Horiz. % 101.39% 101.09% 101.20% 100.55% 100.67% 101.68% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 20.52 % 22.10 % 12.99 % 13.18 % 13.81 % 18.80 % 21.37 % -2.66%
  QoQ % -7.15% 70.13% -1.44% -4.56% -26.54% -12.03% -
  Horiz. % 96.02% 103.42% 60.79% 61.68% 64.62% 87.97% 100.00%
ROE 14.56 % 15.28 % 5.37 % 5.02 % 5.51 % 7.63 % 15.12 % -2.47%
  QoQ % -4.71% 184.54% 6.97% -8.89% -27.79% -49.54% -
  Horiz. % 96.30% 101.06% 35.52% 33.20% 36.44% 50.46% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 146.20 146.59 83.88 78.91 82.52 87.25 150.70 -1.99%
  QoQ % -0.27% 74.76% 6.30% -4.37% -5.42% -42.10% -
  Horiz. % 97.01% 97.27% 55.66% 52.36% 54.76% 57.90% 100.00%
EPS 30.00 32.40 10.90 10.40 11.40 16.40 32.20 -4.59%
  QoQ % -7.41% 197.25% 4.81% -8.77% -30.49% -49.07% -
  Horiz. % 93.17% 100.62% 33.85% 32.30% 35.40% 50.93% 100.00%
DPS 0.00 0.00 20.00 10.67 0.00 0.00 18.00 -
  QoQ % 0.00% 0.00% 87.44% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.11% 59.28% 0.00% 0.00% 100.00%
NAPS 2.0600 2.1200 2.0300 2.0700 2.0700 2.1500 2.1300 -2.19%
  QoQ % -2.83% 4.43% -1.93% 0.00% -3.72% 0.94% -
  Horiz. % 96.71% 99.53% 95.31% 97.18% 97.18% 100.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 144.10 144.05 82.52 77.13 80.76 86.24 146.50 -1.09%
  QoQ % 0.03% 74.56% 6.99% -4.49% -6.35% -41.13% -
  Horiz. % 98.36% 98.33% 56.33% 52.65% 55.13% 58.87% 100.00%
EPS 29.57 31.84 10.72 10.17 11.16 16.21 31.30 -3.70%
  QoQ % -7.13% 197.01% 5.41% -8.87% -31.15% -48.21% -
  Horiz. % 94.47% 101.73% 34.25% 32.49% 35.65% 51.79% 100.00%
DPS 0.00 0.00 19.68 10.43 0.00 0.00 17.50 -
  QoQ % 0.00% 0.00% 88.69% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.46% 59.60% 0.00% 0.00% 100.00%
NAPS 2.0304 2.0834 1.9971 2.0234 2.0259 2.1252 2.0707 -1.30%
  QoQ % -2.54% 4.32% -1.30% -0.12% -4.67% 2.63% -
  Horiz. % 98.05% 100.61% 96.45% 97.72% 97.84% 102.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.5200 3.5600 3.4600 3.6800 3.3000 3.3300 3.7700 -
P/RPS 2.41 2.43 4.12 4.66 4.00 3.82 2.50 -2.40%
  QoQ % -0.82% -41.02% -11.59% 16.50% 4.71% 52.80% -
  Horiz. % 96.40% 97.20% 164.80% 186.40% 160.00% 152.80% 100.00%
P/EPS 11.73 10.99 31.74 35.38 28.95 20.30 11.71 0.11%
  QoQ % 6.73% -65.37% -10.29% 22.21% 42.61% 73.36% -
  Horiz. % 100.17% 93.85% 271.05% 302.13% 247.22% 173.36% 100.00%
EY 8.52 9.10 3.15 2.83 3.45 4.92 8.54 -0.16%
  QoQ % -6.37% 188.89% 11.31% -17.97% -29.88% -42.39% -
  Horiz. % 99.77% 106.56% 36.89% 33.14% 40.40% 57.61% 100.00%
DY 0.00 0.00 5.78 2.90 0.00 0.00 4.77 -
  QoQ % 0.00% 0.00% 99.31% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 121.17% 60.80% 0.00% 0.00% 100.00%
P/NAPS 1.71 1.68 1.70 1.78 1.59 1.55 1.77 -2.26%
  QoQ % 1.79% -1.18% -4.49% 11.95% 2.58% -12.43% -
  Horiz. % 96.61% 94.92% 96.05% 100.56% 89.83% 87.57% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date - 18/11/16 29/08/16 18/05/16 22/02/16 20/11/15 26/08/15 -
Price 3.5200 3.4500 3.6000 3.5300 3.3900 3.5400 3.1100 -
P/RPS 2.41 2.35 4.29 4.47 4.11 4.06 2.06 10.98%
  QoQ % 2.55% -45.22% -4.03% 8.76% 1.23% 97.09% -
  Horiz. % 116.99% 114.08% 208.25% 216.99% 199.51% 197.09% 100.00%
P/EPS 11.73 10.65 33.03 33.94 29.74 21.59 9.66 13.75%
  QoQ % 10.14% -67.76% -2.68% 14.12% 37.75% 123.50% -
  Horiz. % 121.43% 110.25% 341.93% 351.35% 307.87% 223.50% 100.00%
EY 8.52 9.39 3.03 2.95 3.36 4.63 10.35 -12.11%
  QoQ % -9.27% 209.90% 2.71% -12.20% -27.43% -55.27% -
  Horiz. % 82.32% 90.72% 29.28% 28.50% 32.46% 44.73% 100.00%
DY 0.00 0.00 5.56 3.02 0.00 0.00 5.79 -
  QoQ % 0.00% 0.00% 84.11% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 96.03% 52.16% 0.00% 0.00% 100.00%
P/NAPS 1.71 1.63 1.77 1.71 1.64 1.65 1.46 11.06%
  QoQ % 4.91% -7.91% 3.51% 4.27% -0.61% 13.01% -
  Horiz. % 117.12% 111.64% 121.23% 117.12% 112.33% 113.01% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers