Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2016-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     -25.77%    YoY -     96.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 193,737 172,077 119,507 59,734 136,874 95,948 66,979 103.14%
  QoQ % 12.59% 43.99% 100.07% -56.36% 42.65% 43.25% -
  Horiz. % 289.25% 256.91% 178.42% 89.18% 204.35% 143.25% 100.00%
PBT 42,422 41,586 30,727 16,212 23,040 16,291 11,921 133.27%
  QoQ % 2.01% 35.34% 89.53% -29.64% 41.43% 36.66% -
  Horiz. % 355.86% 348.85% 257.76% 136.00% 193.27% 136.66% 100.00%
Tax -6,175 -8,611 -6,205 -3,009 -5,254 -3,645 -2,668 75.06%
  QoQ % 28.29% -38.78% -106.21% 42.73% -44.14% -36.62% -
  Horiz. % 231.45% 322.75% 232.57% 112.78% 196.93% 136.62% 100.00%
NP 36,247 32,975 24,522 13,203 17,786 12,646 9,253 148.71%
  QoQ % 9.92% 34.47% 85.73% -25.77% 40.65% 36.67% -
  Horiz. % 391.73% 356.37% 265.02% 142.69% 192.22% 136.67% 100.00%
NP to SH 36,247 32,975 24,522 13,203 17,786 12,646 9,253 148.71%
  QoQ % 9.92% 34.47% 85.73% -25.77% 40.65% 36.67% -
  Horiz. % 391.73% 356.37% 265.02% 142.69% 192.22% 136.67% 100.00%
Tax Rate 14.56 % 20.71 % 20.19 % 18.56 % 22.80 % 22.37 % 22.38 % -24.94%
  QoQ % -29.70% 2.58% 8.78% -18.60% 1.92% -0.04% -
  Horiz. % 65.06% 92.54% 90.21% 82.93% 101.88% 99.96% 100.00%
Total Cost 157,490 139,102 94,985 46,531 119,088 83,302 57,726 95.37%
  QoQ % 13.22% 46.45% 104.13% -60.93% 42.96% 44.31% -
  Horiz. % 272.82% 240.97% 164.54% 80.61% 206.30% 144.31% 100.00%
Net Worth 339,508 346,074 336,768 345,559 331,243 335,605 336,029 0.69%
  QoQ % -1.90% 2.76% -2.54% 4.32% -1.30% -0.13% -
  Horiz. % 101.04% 102.99% 100.22% 102.84% 98.58% 99.87% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 32,802 13,059 - - 32,634 12,970 - -
  QoQ % 151.18% 0.00% 0.00% 0.00% 151.61% 0.00% -
  Horiz. % 252.91% 100.69% 0.00% 0.00% 251.61% 100.00% -
Div Payout % 90.50 % 39.60 % - % - % 183.49 % 102.56 % - % -
  QoQ % 128.54% 0.00% 0.00% 0.00% 78.91% 0.00% -
  Horiz. % 88.24% 38.61% 0.00% 0.00% 178.91% 100.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 339,508 346,074 336,768 345,559 331,243 335,605 336,029 0.69%
  QoQ % -1.90% 2.76% -2.54% 4.32% -1.30% -0.13% -
  Horiz. % 101.04% 102.99% 100.22% 102.84% 98.58% 99.87% 100.00%
NOSH 164,013 163,242 163,480 162,999 163,174 162,128 162,333 0.69%
  QoQ % 0.47% -0.15% 0.29% -0.11% 0.65% -0.13% -
  Horiz. % 101.04% 100.56% 100.71% 100.41% 100.52% 99.87% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 18.71 % 19.16 % 20.52 % 22.10 % 12.99 % 13.18 % 13.81 % 22.46%
  QoQ % -2.35% -6.63% -7.15% 70.13% -1.44% -4.56% -
  Horiz. % 135.48% 138.74% 148.59% 160.03% 94.06% 95.44% 100.00%
ROE 10.68 % 9.53 % 7.28 % 3.82 % 5.37 % 3.77 % 2.75 % 147.28%
  QoQ % 12.07% 30.91% 90.58% -28.86% 42.44% 37.09% -
  Horiz. % 388.36% 346.55% 264.73% 138.91% 195.27% 137.09% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 118.12 105.41 73.10 36.65 83.88 59.18 41.26 101.75%
  QoQ % 12.06% 44.20% 99.45% -56.31% 41.74% 43.43% -
  Horiz. % 286.28% 255.48% 177.17% 88.83% 203.30% 143.43% 100.00%
EPS 22.10 20.20 15.00 8.10 10.90 7.80 5.70 147.00%
  QoQ % 9.41% 34.67% 85.19% -25.69% 39.74% 36.84% -
  Horiz. % 387.72% 354.39% 263.16% 142.11% 191.23% 136.84% 100.00%
DPS 20.00 8.00 0.00 0.00 20.00 8.00 0.00 -
  QoQ % 150.00% 0.00% 0.00% 0.00% 150.00% 0.00% -
  Horiz. % 250.00% 100.00% 0.00% 0.00% 250.00% 100.00% -
NAPS 2.0700 2.1200 2.0600 2.1200 2.0300 2.0700 2.0700 -
  QoQ % -2.36% 2.91% -2.83% 4.43% -1.93% 0.00% -
  Horiz. % 100.00% 102.42% 99.52% 102.42% 98.07% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 116.80 103.75 72.05 36.01 82.52 57.85 40.38 103.14%
  QoQ % 12.58% 44.00% 100.08% -56.36% 42.64% 43.26% -
  Horiz. % 289.25% 256.93% 178.43% 89.18% 204.36% 143.26% 100.00%
EPS 21.85 19.88 14.78 7.96 10.72 7.62 5.58 148.64%
  QoQ % 9.91% 34.51% 85.68% -25.75% 40.68% 36.56% -
  Horiz. % 391.58% 356.27% 264.87% 142.65% 192.11% 136.56% 100.00%
DPS 19.78 7.87 0.00 0.00 19.68 7.82 0.00 -
  QoQ % 151.33% 0.00% 0.00% 0.00% 151.66% 0.00% -
  Horiz. % 252.94% 100.64% 0.00% 0.00% 251.66% 100.00% -
NAPS 2.0469 2.0865 2.0304 2.0834 1.9971 2.0234 2.0259 0.69%
  QoQ % -1.90% 2.76% -2.54% 4.32% -1.30% -0.12% -
  Horiz. % 101.04% 102.99% 100.22% 102.84% 98.58% 99.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.1000 3.5200 3.5200 3.5600 3.4600 3.6800 3.3000 -
P/RPS 3.47 3.34 4.82 9.71 4.12 6.22 8.00 -42.73%
  QoQ % 3.89% -30.71% -50.36% 135.68% -33.76% -22.25% -
  Horiz. % 43.38% 41.75% 60.25% 121.38% 51.50% 77.75% 100.00%
P/EPS 18.55 17.43 23.47 43.95 31.74 47.18 57.89 -53.21%
  QoQ % 6.43% -25.73% -46.60% 38.47% -32.73% -18.50% -
  Horiz. % 32.04% 30.11% 40.54% 75.92% 54.83% 81.50% 100.00%
EY 5.39 5.74 4.26 2.28 3.15 2.12 1.73 113.47%
  QoQ % -6.10% 34.74% 86.84% -27.62% 48.58% 22.54% -
  Horiz. % 311.56% 331.79% 246.24% 131.79% 182.08% 122.54% 100.00%
DY 4.88 2.27 0.00 0.00 5.78 2.17 0.00 -
  QoQ % 114.98% 0.00% 0.00% 0.00% 166.36% 0.00% -
  Horiz. % 224.88% 104.61% 0.00% 0.00% 266.36% 100.00% -
P/NAPS 1.98 1.66 1.71 1.68 1.70 1.78 1.59 15.76%
  QoQ % 19.28% -2.92% 1.79% -1.18% -4.49% 11.95% -
  Horiz. % 124.53% 104.40% 107.55% 105.66% 106.92% 111.95% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 26/05/17 - 18/11/16 29/08/16 18/05/16 22/02/16 -
Price 4.0600 3.8700 3.5200 3.4500 3.6000 3.5300 3.3900 -
P/RPS 3.44 3.67 4.82 9.41 4.29 5.96 8.22 -44.08%
  QoQ % -6.27% -23.86% -48.78% 119.35% -28.02% -27.49% -
  Horiz. % 41.85% 44.65% 58.64% 114.48% 52.19% 72.51% 100.00%
P/EPS 18.37 19.16 23.47 42.59 33.03 45.26 59.47 -54.34%
  QoQ % -4.12% -18.36% -44.89% 28.94% -27.02% -23.89% -
  Horiz. % 30.89% 32.22% 39.47% 71.62% 55.54% 76.11% 100.00%
EY 5.44 5.22 4.26 2.35 3.03 2.21 1.68 119.03%
  QoQ % 4.21% 22.54% 81.28% -22.44% 37.10% 31.55% -
  Horiz. % 323.81% 310.71% 253.57% 139.88% 180.36% 131.55% 100.00%
DY 4.93 2.07 0.00 0.00 5.56 2.27 0.00 -
  QoQ % 138.16% 0.00% 0.00% 0.00% 144.93% 0.00% -
  Horiz. % 217.18% 91.19% 0.00% 0.00% 244.93% 100.00% -
P/NAPS 1.96 1.83 1.71 1.63 1.77 1.71 1.64 12.63%
  QoQ % 7.10% 7.02% 4.91% -7.91% 3.51% 4.27% -
  Horiz. % 119.51% 111.59% 104.27% 99.39% 107.93% 104.27% 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.
 


 

224  299  523  1268 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.410.00 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.355+0.065 
 SEACERA 0.415-0.075 
 MYEG 1.22+0.05 
 HSI-C7K 0.335-0.06 
 EKOVEST 0.84+0.025 
 HSI-C7J 0.10-0.025 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers