Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2015-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 20-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     -87.05%    YoY -     -41.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 136,874 95,948 66,979 35,762 242,999 195,643 138,304 -0.69%
  QoQ % 42.65% 43.25% 87.29% -85.28% 24.21% 41.46% -
  Horiz. % 98.97% 69.37% 48.43% 25.86% 175.70% 141.46% 100.00%
PBT 23,040 16,291 11,921 8,415 68,570 53,771 35,526 -25.10%
  QoQ % 41.43% 36.66% 41.66% -87.73% 27.52% 51.36% -
  Horiz. % 64.85% 45.86% 33.56% 23.69% 193.01% 151.36% 100.00%
Tax -5,254 -3,645 -2,668 -1,693 -16,649 -13,303 -8,842 -29.34%
  QoQ % -44.14% -36.62% -57.59% 89.83% -25.15% -50.45% -
  Horiz. % 59.42% 41.22% 30.17% 19.15% 188.29% 150.45% 100.00%
NP 17,786 12,646 9,253 6,722 51,921 40,468 26,684 -23.71%
  QoQ % 40.65% 36.67% 37.65% -87.05% 28.30% 51.66% -
  Horiz. % 66.65% 47.39% 34.68% 25.19% 194.58% 151.66% 100.00%
NP to SH 17,786 12,646 9,253 6,722 51,921 40,468 26,684 -23.71%
  QoQ % 40.65% 36.67% 37.65% -87.05% 28.30% 51.66% -
  Horiz. % 66.65% 47.39% 34.68% 25.19% 194.58% 151.66% 100.00%
Tax Rate 22.80 % 22.37 % 22.38 % 20.12 % 24.28 % 24.74 % 24.89 % -5.68%
  QoQ % 1.92% -0.04% 11.23% -17.13% -1.86% -0.60% -
  Horiz. % 91.60% 89.88% 89.92% 80.84% 97.55% 99.40% 100.00%
Total Cost 119,088 83,302 57,726 29,040 191,078 155,175 111,620 4.42%
  QoQ % 42.96% 44.31% 98.78% -84.80% 23.14% 39.02% -
  Horiz. % 106.69% 74.63% 51.72% 26.02% 171.19% 139.02% 100.00%
Net Worth 331,243 335,605 336,029 352,495 343,452 340,189 323,101 1.67%
  QoQ % -1.30% -0.13% -4.67% 2.63% 0.96% 5.29% -
  Horiz. % 102.52% 103.87% 104.00% 109.10% 106.30% 105.29% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 32,634 12,970 - - 29,024 11,285 - -
  QoQ % 151.61% 0.00% 0.00% 0.00% 157.17% 0.00% -
  Horiz. % 289.17% 114.92% 0.00% 0.00% 257.17% 100.00% -
Div Payout % 183.49 % 102.56 % - % - % 55.90 % 27.89 % - % -
  QoQ % 78.91% 0.00% 0.00% 0.00% 100.43% 0.00% -
  Horiz. % 657.91% 367.73% 0.00% 0.00% 200.43% 100.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 331,243 335,605 336,029 352,495 343,452 340,189 323,101 1.67%
  QoQ % -1.30% -0.13% -4.67% 2.63% 0.96% 5.29% -
  Horiz. % 102.52% 103.87% 104.00% 109.10% 106.30% 105.29% 100.00%
NOSH 163,174 162,128 162,333 163,951 161,245 161,227 160,746 1.01%
  QoQ % 0.65% -0.13% -0.99% 1.68% 0.01% 0.30% -
  Horiz. % 101.51% 100.86% 100.99% 101.99% 100.31% 100.30% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.99 % 13.18 % 13.81 % 18.80 % 21.37 % 20.68 % 19.29 % -23.19%
  QoQ % -1.44% -4.56% -26.54% -12.03% 3.34% 7.21% -
  Horiz. % 67.34% 68.33% 71.59% 97.46% 110.78% 107.21% 100.00%
ROE 5.37 % 3.77 % 2.75 % 1.91 % 15.12 % 11.90 % 8.26 % -24.97%
  QoQ % 42.44% 37.09% 43.98% -87.37% 27.06% 44.07% -
  Horiz. % 65.01% 45.64% 33.29% 23.12% 183.05% 144.07% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 83.88 59.18 41.26 21.81 150.70 121.35 86.04 -1.68%
  QoQ % 41.74% 43.43% 89.18% -85.53% 24.19% 41.04% -
  Horiz. % 97.49% 68.78% 47.95% 25.35% 175.15% 141.04% 100.00%
EPS 10.90 7.80 5.70 4.10 32.20 25.10 16.60 -24.47%
  QoQ % 39.74% 36.84% 39.02% -87.27% 28.29% 51.20% -
  Horiz. % 65.66% 46.99% 34.34% 24.70% 193.98% 151.20% 100.00%
DPS 20.00 8.00 0.00 0.00 18.00 7.00 0.00 -
  QoQ % 150.00% 0.00% 0.00% 0.00% 157.14% 0.00% -
  Horiz. % 285.71% 114.29% 0.00% 0.00% 257.14% 100.00% -
NAPS 2.0300 2.0700 2.0700 2.1500 2.1300 2.1100 2.0100 0.66%
  QoQ % -1.93% 0.00% -3.72% 0.94% 0.95% 4.98% -
  Horiz. % 101.00% 102.99% 102.99% 106.97% 105.97% 104.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 82.52 57.85 40.38 21.56 146.50 117.95 83.38 -0.69%
  QoQ % 42.64% 43.26% 87.29% -85.28% 24.21% 41.46% -
  Horiz. % 98.97% 69.38% 48.43% 25.86% 175.70% 141.46% 100.00%
EPS 10.72 7.62 5.58 4.05 31.30 24.40 16.09 -23.74%
  QoQ % 40.68% 36.56% 37.78% -87.06% 28.28% 51.65% -
  Horiz. % 66.63% 47.36% 34.68% 25.17% 194.53% 151.65% 100.00%
DPS 19.68 7.82 0.00 0.00 17.50 6.80 0.00 -
  QoQ % 151.66% 0.00% 0.00% 0.00% 157.35% 0.00% -
  Horiz. % 289.41% 115.00% 0.00% 0.00% 257.35% 100.00% -
NAPS 1.9971 2.0234 2.0259 2.1252 2.0707 2.0510 1.9480 1.67%
  QoQ % -1.30% -0.12% -4.67% 2.63% 0.96% 5.29% -
  Horiz. % 102.52% 103.87% 104.00% 109.10% 106.30% 105.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.4600 3.6800 3.3000 3.3300 3.7700 4.0300 3.7300 -
P/RPS 4.12 6.22 8.00 15.27 2.50 3.32 4.34 -3.41%
  QoQ % -33.76% -22.25% -47.61% 510.80% -24.70% -23.50% -
  Horiz. % 94.93% 143.32% 184.33% 351.84% 57.60% 76.50% 100.00%
P/EPS 31.74 47.18 57.89 81.22 11.71 16.06 22.47 25.92%
  QoQ % -32.73% -18.50% -28.72% 593.60% -27.09% -28.53% -
  Horiz. % 141.26% 209.97% 257.63% 361.46% 52.11% 71.47% 100.00%
EY 3.15 2.12 1.73 1.23 8.54 6.23 4.45 -20.59%
  QoQ % 48.58% 22.54% 40.65% -85.60% 37.08% 40.00% -
  Horiz. % 70.79% 47.64% 38.88% 27.64% 191.91% 140.00% 100.00%
DY 5.78 2.17 0.00 0.00 4.77 1.74 0.00 -
  QoQ % 166.36% 0.00% 0.00% 0.00% 174.14% 0.00% -
  Horiz. % 332.18% 124.71% 0.00% 0.00% 274.14% 100.00% -
P/NAPS 1.70 1.78 1.59 1.55 1.77 1.91 1.86 -5.83%
  QoQ % -4.49% 11.95% 2.58% -12.43% -7.33% 2.69% -
  Horiz. % 91.40% 95.70% 85.48% 83.33% 95.16% 102.69% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 18/05/16 22/02/16 20/11/15 26/08/15 15/05/15 24/02/15 -
Price 3.6000 3.5300 3.3900 3.5400 3.1100 4.0800 4.3600 -
P/RPS 4.29 5.96 8.22 16.23 2.06 3.36 5.07 -10.55%
  QoQ % -28.02% -27.49% -49.35% 687.86% -38.69% -33.73% -
  Horiz. % 84.62% 117.55% 162.13% 320.12% 40.63% 66.27% 100.00%
P/EPS 33.03 45.26 59.47 86.34 9.66 16.25 26.27 16.51%
  QoQ % -27.02% -23.89% -31.12% 793.79% -40.55% -38.14% -
  Horiz. % 125.73% 172.29% 226.38% 328.66% 36.77% 61.86% 100.00%
EY 3.03 2.21 1.68 1.16 10.35 6.15 3.81 -14.17%
  QoQ % 37.10% 31.55% 44.83% -88.79% 68.29% 61.42% -
  Horiz. % 79.53% 58.01% 44.09% 30.45% 271.65% 161.42% 100.00%
DY 5.56 2.27 0.00 0.00 5.79 1.72 0.00 -
  QoQ % 144.93% 0.00% 0.00% 0.00% 236.63% 0.00% -
  Horiz. % 323.26% 131.98% 0.00% 0.00% 336.63% 100.00% -
P/NAPS 1.77 1.71 1.64 1.65 1.46 1.93 2.17 -12.71%
  QoQ % 3.51% 4.27% -0.61% 13.01% -24.35% -11.06% -
  Horiz. % 81.57% 78.80% 75.58% 76.04% 67.28% 88.94% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers