Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2017-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     -89.64%    YoY -     -71.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 95,912 73,764 43,453 19,178 193,737 172,077 119,507 -13.67%
  QoQ % 30.03% 69.76% 126.58% -90.10% 12.59% 43.99% -
  Horiz. % 80.26% 61.72% 36.36% 16.05% 162.11% 143.99% 100.00%
PBT 20,706 17,109 6,439 3,882 42,422 41,586 30,727 -23.19%
  QoQ % 21.02% 165.71% 65.87% -90.85% 2.01% 35.34% -
  Horiz. % 67.39% 55.68% 20.96% 12.63% 138.06% 135.34% 100.00%
Tax -5,607 -5,028 -862 -126 -6,175 -8,611 -6,205 -6.55%
  QoQ % -11.52% -483.29% -584.13% 97.96% 28.29% -38.78% -
  Horiz. % 90.36% 81.03% 13.89% 2.03% 99.52% 138.78% 100.00%
NP 15,099 12,081 5,577 3,756 36,247 32,975 24,522 -27.69%
  QoQ % 24.98% 116.62% 48.48% -89.64% 9.92% 34.47% -
  Horiz. % 61.57% 49.27% 22.74% 15.32% 147.81% 134.47% 100.00%
NP to SH 15,099 12,081 5,577 3,756 36,247 32,975 24,522 -27.69%
  QoQ % 24.98% 116.62% 48.48% -89.64% 9.92% 34.47% -
  Horiz. % 61.57% 49.27% 22.74% 15.32% 147.81% 134.47% 100.00%
Tax Rate 27.08 % 29.39 % 13.39 % 3.25 % 14.56 % 20.71 % 20.19 % 21.69%
  QoQ % -7.86% 119.49% 312.00% -77.68% -29.70% 2.58% -
  Horiz. % 134.13% 145.57% 66.32% 16.10% 72.11% 102.58% 100.00%
Total Cost 80,813 61,683 37,876 15,422 157,490 139,102 94,985 -10.24%
  QoQ % 31.01% 62.86% 145.60% -90.21% 13.22% 46.45% -
  Horiz. % 85.08% 64.94% 39.88% 16.24% 165.81% 146.45% 100.00%
Net Worth 323,844 331,758 329,980 356,819 339,508 346,074 336,768 -2.58%
  QoQ % -2.39% 0.54% -7.52% 5.10% -1.90% 2.76% -
  Horiz. % 96.16% 98.51% 97.98% 105.95% 100.81% 102.76% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 33,045 13,204 - - 32,802 13,059 - -
  QoQ % 150.26% 0.00% 0.00% 0.00% 151.18% 0.00% -
  Horiz. % 253.04% 101.11% 0.00% 0.00% 251.18% 100.00% -
Div Payout % 218.86 % 109.30 % - % - % 90.50 % 39.60 % - % -
  QoQ % 100.24% 0.00% 0.00% 0.00% 128.54% 0.00% -
  Horiz. % 552.68% 276.01% 0.00% 0.00% 228.54% 100.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 323,844 331,758 329,980 356,819 339,508 346,074 336,768 -2.58%
  QoQ % -2.39% 0.54% -7.52% 5.10% -1.90% 2.76% -
  Horiz. % 96.16% 98.51% 97.98% 105.95% 100.81% 102.76% 100.00%
NOSH 165,227 165,054 164,990 170,727 164,013 163,242 163,480 0.71%
  QoQ % 0.10% 0.04% -3.36% 4.09% 0.47% -0.15% -
  Horiz. % 101.07% 100.96% 100.92% 104.43% 100.33% 99.85% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 15.74 % 16.38 % 12.83 % 19.58 % 18.71 % 19.16 % 20.52 % -16.25%
  QoQ % -3.91% 27.67% -34.47% 4.65% -2.35% -6.63% -
  Horiz. % 76.71% 79.82% 62.52% 95.42% 91.18% 93.37% 100.00%
ROE 4.66 % 3.64 % 1.69 % 1.05 % 10.68 % 9.53 % 7.28 % -25.79%
  QoQ % 28.02% 115.38% 60.95% -90.17% 12.07% 30.91% -
  Horiz. % 64.01% 50.00% 23.21% 14.42% 146.70% 130.91% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 58.05 44.69 26.34 11.23 118.12 105.41 73.10 -14.28%
  QoQ % 29.89% 69.67% 134.55% -90.49% 12.06% 44.20% -
  Horiz. % 79.41% 61.14% 36.03% 15.36% 161.59% 144.20% 100.00%
EPS 9.10 7.30 3.40 2.20 22.10 20.20 15.00 -28.40%
  QoQ % 24.66% 114.71% 54.55% -90.05% 9.41% 34.67% -
  Horiz. % 60.67% 48.67% 22.67% 14.67% 147.33% 134.67% 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 1.9600 2.0100 2.0000 2.0900 2.0700 2.1200 2.0600 -3.27%
  QoQ % -2.49% 0.50% -4.31% 0.97% -2.36% 2.91% -
  Horiz. % 95.15% 97.57% 97.09% 101.46% 100.49% 102.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 57.83 44.47 26.20 11.56 116.80 103.75 72.05 -13.67%
  QoQ % 30.04% 69.73% 126.64% -90.10% 12.58% 44.00% -
  Horiz. % 80.26% 61.72% 36.36% 16.04% 162.11% 144.00% 100.00%
EPS 9.10 7.28 3.36 2.26 21.85 19.88 14.78 -27.69%
  QoQ % 25.00% 116.67% 48.67% -89.66% 9.91% 34.51% -
  Horiz. % 61.57% 49.26% 22.73% 15.29% 147.83% 134.51% 100.00%
DPS 19.92 7.96 0.00 0.00 19.78 7.87 0.00 -
  QoQ % 150.25% 0.00% 0.00% 0.00% 151.33% 0.00% -
  Horiz. % 253.11% 101.14% 0.00% 0.00% 251.33% 100.00% -
NAPS 1.9525 2.0002 1.9895 2.1513 2.0469 2.0865 2.0304 -2.58%
  QoQ % -2.38% 0.54% -7.52% 5.10% -1.90% 2.76% -
  Horiz. % 96.16% 98.51% 97.99% 105.95% 100.81% 102.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.6100 3.2000 3.7200 3.8800 4.1000 3.5200 3.5200 -
P/RPS 4.50 7.16 14.12 34.54 3.47 3.34 4.82 -4.49%
  QoQ % -37.15% -49.29% -59.12% 895.39% 3.89% -30.71% -
  Horiz. % 93.36% 148.55% 292.95% 716.60% 71.99% 69.29% 100.00%
P/EPS 28.56 43.72 110.05 176.36 18.55 17.43 23.47 14.02%
  QoQ % -34.68% -60.27% -37.60% 850.73% 6.43% -25.73% -
  Horiz. % 121.69% 186.28% 468.90% 751.43% 79.04% 74.27% 100.00%
EY 3.50 2.29 0.91 0.57 5.39 5.74 4.26 -12.31%
  QoQ % 52.84% 151.65% 59.65% -89.42% -6.10% 34.74% -
  Horiz. % 82.16% 53.76% 21.36% 13.38% 126.53% 134.74% 100.00%
DY 7.66 2.50 0.00 0.00 4.88 2.27 0.00 -
  QoQ % 206.40% 0.00% 0.00% 0.00% 114.98% 0.00% -
  Horiz. % 337.44% 110.13% 0.00% 0.00% 214.98% 100.00% -
P/NAPS 1.33 1.59 1.86 1.86 1.98 1.66 1.71 -15.46%
  QoQ % -16.35% -14.52% 0.00% -6.06% 19.28% -2.92% -
  Horiz. % 77.78% 92.98% 108.77% 108.77% 115.79% 97.08% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 23/02/18 24/11/17 29/08/17 26/05/17 - -
Price 2.5000 2.9500 3.7500 3.8100 4.0600 3.8700 3.5200 -
P/RPS 4.31 6.60 14.24 33.92 3.44 3.67 4.82 -7.20%
  QoQ % -34.70% -53.65% -58.02% 886.05% -6.27% -23.86% -
  Horiz. % 89.42% 136.93% 295.44% 703.73% 71.37% 76.14% 100.00%
P/EPS 27.36 40.30 110.94 173.18 18.37 19.16 23.47 10.80%
  QoQ % -32.11% -63.67% -35.94% 842.73% -4.12% -18.36% -
  Horiz. % 116.57% 171.71% 472.69% 737.88% 78.27% 81.64% 100.00%
EY 3.66 2.48 0.90 0.58 5.44 5.22 4.26 -9.65%
  QoQ % 47.58% 175.56% 55.17% -89.34% 4.21% 22.54% -
  Horiz. % 85.92% 58.22% 21.13% 13.62% 127.70% 122.54% 100.00%
DY 8.00 2.71 0.00 0.00 4.93 2.07 0.00 -
  QoQ % 195.20% 0.00% 0.00% 0.00% 138.16% 0.00% -
  Horiz. % 386.47% 130.92% 0.00% 0.00% 238.16% 100.00% -
P/NAPS 1.28 1.47 1.88 1.82 1.96 1.83 1.71 -17.60%
  QoQ % -12.93% -21.81% 3.30% -7.14% 7.10% 7.02% -
  Horiz. % 74.85% 85.96% 109.94% 106.43% 114.62% 107.02% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

605  230  568  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Can this penny stock double in value this year? Swim With Sharks
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
7. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 马银行大会圆满落幕/万年船 小股东大权利
PARTNERS & BROKERS