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.
 


 

248  241  542  1257 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.3050.00 
 TANCO 0.075+0.005 
 AAX 0.18+0.015 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.15-0.01 
 SANICHI 0.0450.00 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers