Highlights

[PTARAS] QoQ Annualized Quarter Result on 2017-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 26-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -10.35%    YoY -     160.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 86,906 76,712 193,737 229,436 239,014 238,936 136,874 -26.07%
  QoQ % 13.29% -60.40% -15.56% -4.01% 0.03% 74.57% -
  Horiz. % 63.49% 56.05% 141.54% 167.63% 174.62% 174.57% 100.00%
PBT 12,878 15,528 42,422 55,448 61,454 64,848 23,040 -32.07%
  QoQ % -17.07% -63.40% -23.49% -9.77% -5.23% 181.46% -
  Horiz. % 55.89% 67.40% 184.12% 240.66% 266.73% 281.46% 100.00%
Tax -1,724 -504 -6,175 -11,481 -12,410 -12,036 -5,254 -52.33%
  QoQ % -242.06% 91.84% 46.22% 7.48% -3.11% -129.08% -
  Horiz. % 32.81% 9.59% 117.53% 218.53% 236.20% 229.08% 100.00%
NP 11,154 15,024 36,247 43,966 49,044 52,812 17,786 -26.67%
  QoQ % -25.76% -58.55% -17.56% -10.35% -7.13% 196.93% -
  Horiz. % 62.71% 84.47% 203.80% 247.20% 275.74% 296.93% 100.00%
NP to SH 11,154 15,024 36,247 43,966 49,044 52,812 17,786 -26.67%
  QoQ % -25.76% -58.55% -17.56% -10.35% -7.13% 196.93% -
  Horiz. % 62.71% 84.47% 203.80% 247.20% 275.74% 296.93% 100.00%
Tax Rate 13.39 % 3.25 % 14.56 % 20.71 % 20.19 % 18.56 % 22.80 % -29.80%
  QoQ % 312.00% -77.68% -29.70% 2.58% 8.78% -18.60% -
  Horiz. % 58.73% 14.25% 63.86% 90.83% 88.55% 81.40% 100.00%
Total Cost 75,752 61,688 157,490 185,469 189,970 186,124 119,088 -25.98%
  QoQ % 22.80% -60.83% -15.09% -2.37% 2.07% 56.29% -
  Horiz. % 63.61% 51.80% 132.25% 155.74% 159.52% 156.29% 100.00%
Net Worth 329,980 356,819 339,508 346,074 336,768 345,559 331,243 -0.25%
  QoQ % -7.52% 5.10% -1.90% 2.76% -2.54% 4.32% -
  Horiz. % 99.62% 107.72% 102.49% 104.48% 101.67% 104.32% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 32,802 17,412 - - 32,634 -
  QoQ % 0.00% 0.00% 88.39% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.51% 53.36% 0.00% 0.00% 100.00%
Div Payout % - % - % 90.50 % 39.60 % - % - % 183.49 % -
  QoQ % 0.00% 0.00% 128.54% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 49.32% 21.58% 0.00% 0.00% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 329,980 356,819 339,508 346,074 336,768 345,559 331,243 -0.25%
  QoQ % -7.52% 5.10% -1.90% 2.76% -2.54% 4.32% -
  Horiz. % 99.62% 107.72% 102.49% 104.48% 101.67% 104.32% 100.00%
NOSH 164,990 170,727 164,013 163,242 163,480 162,999 163,174 0.74%
  QoQ % -3.36% 4.09% 0.47% -0.15% 0.29% -0.11% -
  Horiz. % 101.11% 104.63% 100.51% 100.04% 100.19% 99.89% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.83 % 19.58 % 18.71 % 19.16 % 20.52 % 22.10 % 12.99 % -0.82%
  QoQ % -34.47% 4.65% -2.35% -6.63% -7.15% 70.13% -
  Horiz. % 98.77% 150.73% 144.03% 147.50% 157.97% 170.13% 100.00%
ROE 3.38 % 4.21 % 10.68 % 12.70 % 14.56 % 15.28 % 5.37 % -26.49%
  QoQ % -19.71% -60.58% -15.91% -12.77% -4.71% 184.54% -
  Horiz. % 62.94% 78.40% 198.88% 236.50% 271.14% 284.54% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 52.67 44.93 118.12 140.55 146.20 146.59 83.88 -26.61%
  QoQ % 17.23% -61.96% -15.96% -3.86% -0.27% 74.76% -
  Horiz. % 62.79% 53.56% 140.82% 167.56% 174.30% 174.76% 100.00%
EPS 6.80 8.80 22.10 26.93 30.00 32.40 10.90 -26.93%
  QoQ % -22.73% -60.18% -17.94% -10.23% -7.41% 197.25% -
  Horiz. % 62.39% 80.73% 202.75% 247.06% 275.23% 297.25% 100.00%
DPS 0.00 0.00 20.00 10.67 0.00 0.00 20.00 -
  QoQ % 0.00% 0.00% 87.44% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 53.35% 0.00% 0.00% 100.00%
NAPS 2.0000 2.0900 2.0700 2.1200 2.0600 2.1200 2.0300 -0.98%
  QoQ % -4.31% 0.97% -2.36% 2.91% -2.83% 4.43% -
  Horiz. % 98.52% 102.96% 101.97% 104.43% 101.48% 104.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 52.40 46.25 116.80 138.33 144.10 144.05 82.52 -26.06%
  QoQ % 13.30% -60.40% -15.56% -4.00% 0.03% 74.56% -
  Horiz. % 63.50% 56.05% 141.54% 167.63% 174.62% 174.56% 100.00%
EPS 6.72 9.06 21.85 26.51 29.57 31.84 10.72 -26.69%
  QoQ % -25.83% -58.54% -17.58% -10.35% -7.13% 197.01% -
  Horiz. % 62.69% 84.51% 203.82% 247.29% 275.84% 297.01% 100.00%
DPS 0.00 0.00 19.78 10.50 0.00 0.00 19.68 -
  QoQ % 0.00% 0.00% 88.38% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.51% 53.35% 0.00% 0.00% 100.00%
NAPS 1.9895 2.1513 2.0469 2.0865 2.0304 2.0834 1.9971 -0.25%
  QoQ % -7.52% 5.10% -1.90% 2.76% -2.54% 4.32% -
  Horiz. % 99.62% 107.72% 102.49% 104.48% 101.67% 104.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.7200 3.8800 4.1000 3.5200 3.5200 3.5600 3.4600 -
P/RPS 7.06 8.64 3.47 2.50 2.41 2.43 4.12 43.06%
  QoQ % -18.29% 148.99% 38.80% 3.73% -0.82% -41.02% -
  Horiz. % 171.36% 209.71% 84.22% 60.68% 58.50% 58.98% 100.00%
P/EPS 55.03 44.09 18.55 13.07 11.73 10.99 31.74 44.18%
  QoQ % 24.81% 137.68% 41.93% 11.42% 6.73% -65.37% -
  Horiz. % 173.38% 138.91% 58.44% 41.18% 36.96% 34.63% 100.00%
EY 1.82 2.27 5.39 7.65 8.52 9.10 3.15 -30.56%
  QoQ % -19.82% -57.88% -29.54% -10.21% -6.37% 188.89% -
  Horiz. % 57.78% 72.06% 171.11% 242.86% 270.48% 288.89% 100.00%
DY 0.00 0.00 4.88 3.03 0.00 0.00 5.78 -
  QoQ % 0.00% 0.00% 61.06% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 84.43% 52.42% 0.00% 0.00% 100.00%
P/NAPS 1.86 1.86 1.98 1.66 1.71 1.68 1.70 6.16%
  QoQ % 0.00% -6.06% 19.28% -2.92% 1.79% -1.18% -
  Horiz. % 109.41% 109.41% 116.47% 97.65% 100.59% 98.82% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 24/11/17 29/08/17 26/05/17 - 18/11/16 29/08/16 -
Price 3.7500 3.8100 4.0600 3.8700 3.5200 3.4500 3.6000 -
P/RPS 7.12 8.48 3.44 2.75 2.41 2.35 4.29 40.05%
  QoQ % -16.04% 146.51% 25.09% 14.11% 2.55% -45.22% -
  Horiz. % 165.97% 197.67% 80.19% 64.10% 56.18% 54.78% 100.00%
P/EPS 55.47 43.30 18.37 14.37 11.73 10.65 33.03 41.15%
  QoQ % 28.11% 135.71% 27.84% 22.51% 10.14% -67.76% -
  Horiz. % 167.94% 131.09% 55.62% 43.51% 35.51% 32.24% 100.00%
EY 1.80 2.31 5.44 6.96 8.52 9.39 3.03 -29.27%
  QoQ % -22.08% -57.54% -21.84% -18.31% -9.27% 209.90% -
  Horiz. % 59.41% 76.24% 179.54% 229.70% 281.19% 309.90% 100.00%
DY 0.00 0.00 4.93 2.76 0.00 0.00 5.56 -
  QoQ % 0.00% 0.00% 78.62% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 88.67% 49.64% 0.00% 0.00% 100.00%
P/NAPS 1.88 1.82 1.96 1.83 1.71 1.63 1.77 4.09%
  QoQ % 3.30% -7.14% 7.10% 7.02% 4.91% -7.91% -
  Horiz. % 106.21% 102.82% 110.73% 103.39% 96.61% 92.09% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers