Highlights

[PTARAS] QoQ Annualized Quarter Result on 2018-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 25-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     44.41%    YoY -     -63.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 253,688 154,484 95,912 98,352 86,906 76,712 193,737 19.63%
  QoQ % 64.22% 61.07% -2.48% 13.17% 13.29% -60.40% -
  Horiz. % 130.94% 79.74% 49.51% 50.77% 44.86% 39.60% 100.00%
PBT 18,630 22,280 20,706 22,812 12,878 15,528 42,422 -42.14%
  QoQ % -16.38% 7.60% -9.23% 77.14% -17.07% -63.40% -
  Horiz. % 43.92% 52.52% 48.81% 53.77% 30.36% 36.60% 100.00%
Tax -8,704 -11,080 -5,607 -6,704 -1,724 -504 -6,175 25.64%
  QoQ % 21.44% -97.61% 16.36% -288.86% -242.06% 91.84% -
  Horiz. % 140.96% 179.43% 90.80% 108.57% 27.92% 8.16% 100.00%
NP 9,926 11,200 15,099 16,108 11,154 15,024 36,247 -57.73%
  QoQ % -11.38% -25.82% -6.26% 44.41% -25.76% -58.55% -
  Horiz. % 27.38% 30.90% 41.66% 44.44% 30.77% 41.45% 100.00%
NP to SH 9,926 11,200 15,099 16,108 11,154 15,024 36,247 -57.73%
  QoQ % -11.38% -25.82% -6.26% 44.41% -25.76% -58.55% -
  Horiz. % 27.38% 30.90% 41.66% 44.44% 30.77% 41.45% 100.00%
Tax Rate 46.72 % 49.73 % 27.08 % 29.39 % 13.39 % 3.25 % 14.56 % 117.09%
  QoQ % -6.05% 83.64% -7.86% 119.49% 312.00% -77.68% -
  Horiz. % 320.88% 341.55% 185.99% 201.85% 91.96% 22.32% 100.00%
Total Cost 243,762 143,284 80,813 82,244 75,752 61,688 157,490 33.70%
  QoQ % 70.13% 77.30% -1.74% 8.57% 22.80% -60.83% -
  Horiz. % 154.78% 90.98% 51.31% 52.22% 48.10% 39.17% 100.00%
Net Worth 298,556 316,801 323,844 331,758 329,980 356,819 339,508 -8.19%
  QoQ % -5.76% -2.17% -2.39% 0.54% -7.52% 5.10% -
  Horiz. % 87.94% 93.31% 95.39% 97.72% 97.19% 105.10% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 33,045 17,605 - - 32,802 -
  QoQ % 0.00% 0.00% 87.70% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.74% 53.67% 0.00% 0.00% 100.00%
Div Payout % - % - % 218.86 % 109.30 % - % - % 90.50 % -
  QoQ % 0.00% 0.00% 100.24% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 241.83% 120.77% 0.00% 0.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 298,556 316,801 323,844 331,758 329,980 356,819 339,508 -8.19%
  QoQ % -5.76% -2.17% -2.39% 0.54% -7.52% 5.10% -
  Horiz. % 87.94% 93.31% 95.39% 97.72% 97.19% 105.10% 100.00%
NOSH 165,864 165,864 165,227 165,054 164,990 170,727 164,013 0.75%
  QoQ % 0.00% 0.39% 0.10% 0.04% -3.36% 4.09% -
  Horiz. % 101.13% 101.13% 100.74% 100.63% 100.60% 104.09% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.91 % 7.25 % 15.74 % 16.38 % 12.83 % 19.58 % 18.71 % -64.68%
  QoQ % -46.07% -53.94% -3.91% 27.67% -34.47% 4.65% -
  Horiz. % 20.90% 38.75% 84.13% 87.55% 68.57% 104.65% 100.00%
ROE 3.32 % 3.54 % 4.66 % 4.86 % 3.38 % 4.21 % 10.68 % -54.01%
  QoQ % -6.21% -24.03% -4.12% 43.79% -19.71% -60.58% -
  Horiz. % 31.09% 33.15% 43.63% 45.51% 31.65% 39.42% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 152.95 93.14 58.05 59.59 52.67 44.93 118.12 18.74%
  QoQ % 64.22% 60.45% -2.58% 13.14% 17.23% -61.96% -
  Horiz. % 129.49% 78.85% 49.14% 50.45% 44.59% 38.04% 100.00%
EPS 6.00 6.80 9.10 9.73 6.80 8.80 22.10 -57.97%
  QoQ % -11.76% -25.27% -6.47% 43.09% -22.73% -60.18% -
  Horiz. % 27.15% 30.77% 41.18% 44.03% 30.77% 39.82% 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 1.8000 1.9100 1.9600 2.0100 2.0000 2.0900 2.0700 -8.87%
  QoQ % -5.76% -2.55% -2.49% 0.50% -4.31% 0.97% -
  Horiz. % 86.96% 92.27% 94.69% 97.10% 96.62% 100.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 152.95 93.14 57.83 59.30 52.40 46.25 116.80 19.63%
  QoQ % 64.22% 61.06% -2.48% 13.17% 13.30% -60.40% -
  Horiz. % 130.95% 79.74% 49.51% 50.77% 44.86% 39.60% 100.00%
EPS 6.00 6.80 9.10 9.71 6.72 9.06 21.85 -57.65%
  QoQ % -11.76% -25.27% -6.28% 44.49% -25.83% -58.54% -
  Horiz. % 27.46% 31.12% 41.65% 44.44% 30.76% 41.46% 100.00%
DPS 0.00 0.00 19.92 10.61 0.00 0.00 19.78 -
  QoQ % 0.00% 0.00% 87.75% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.71% 53.64% 0.00% 0.00% 100.00%
NAPS 1.8000 1.9100 1.9525 2.0002 1.9895 2.1513 2.0469 -8.19%
  QoQ % -5.76% -2.18% -2.38% 0.54% -7.52% 5.10% -
  Horiz. % 87.94% 93.31% 95.39% 97.72% 97.20% 105.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.2300 2.4000 2.6100 3.2000 3.7200 3.8800 4.1000 -
P/RPS 1.46 2.58 4.50 5.37 7.06 8.64 3.47 -43.76%
  QoQ % -43.41% -42.67% -16.20% -23.94% -18.29% 148.99% -
  Horiz. % 42.07% 74.35% 129.68% 154.76% 203.46% 248.99% 100.00%
P/EPS 37.26 35.54 28.56 32.79 55.03 44.09 18.55 58.99%
  QoQ % 4.84% 24.44% -12.90% -40.41% 24.81% 137.68% -
  Horiz. % 200.86% 191.59% 153.96% 176.77% 296.66% 237.68% 100.00%
EY 2.68 2.81 3.50 3.05 1.82 2.27 5.39 -37.16%
  QoQ % -4.63% -19.71% 14.75% 67.58% -19.82% -57.88% -
  Horiz. % 49.72% 52.13% 64.94% 56.59% 33.77% 42.12% 100.00%
DY 0.00 0.00 7.66 3.33 0.00 0.00 4.88 -
  QoQ % 0.00% 0.00% 130.03% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 156.97% 68.24% 0.00% 0.00% 100.00%
P/NAPS 1.24 1.26 1.33 1.59 1.86 1.86 1.98 -26.74%
  QoQ % -1.59% -5.26% -16.35% -14.52% 0.00% -6.06% -
  Horiz. % 62.63% 63.64% 67.17% 80.30% 93.94% 93.94% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 28/11/18 28/08/18 25/05/18 23/02/18 24/11/17 29/08/17 -
Price 2.2900 2.4900 2.5000 2.9500 3.7500 3.8100 4.0600 -
P/RPS 1.50 2.67 4.31 4.95 7.12 8.48 3.44 -42.41%
  QoQ % -43.82% -38.05% -12.93% -30.48% -16.04% 146.51% -
  Horiz. % 43.60% 77.62% 125.29% 143.90% 206.98% 246.51% 100.00%
P/EPS 38.27 36.88 27.36 30.23 55.47 43.30 18.37 62.90%
  QoQ % 3.77% 34.80% -9.49% -45.50% 28.11% 135.71% -
  Horiz. % 208.33% 200.76% 148.94% 164.56% 301.96% 235.71% 100.00%
EY 2.61 2.71 3.66 3.31 1.80 2.31 5.44 -38.63%
  QoQ % -3.69% -25.96% 10.57% 83.89% -22.08% -57.54% -
  Horiz. % 47.98% 49.82% 67.28% 60.85% 33.09% 42.46% 100.00%
DY 0.00 0.00 8.00 3.62 0.00 0.00 4.93 -
  QoQ % 0.00% 0.00% 120.99% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 162.27% 73.43% 0.00% 0.00% 100.00%
P/NAPS 1.27 1.30 1.28 1.47 1.88 1.82 1.96 -25.06%
  QoQ % -2.31% 1.56% -12.93% -21.81% 3.30% -7.14% -
  Horiz. % 64.80% 66.33% 65.31% 75.00% 95.92% 92.86% 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
Partners & Brokers