Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2015-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 22-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     37.65%    YoY -     -65.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 59,734 136,874 95,948 66,979 35,762 242,999 195,643 -54.56%
  QoQ % -56.36% 42.65% 43.25% 87.29% -85.28% 24.21% -
  Horiz. % 30.53% 69.96% 49.04% 34.24% 18.28% 124.21% 100.00%
PBT 16,212 23,040 16,291 11,921 8,415 68,570 53,771 -54.94%
  QoQ % -29.64% 41.43% 36.66% 41.66% -87.73% 27.52% -
  Horiz. % 30.15% 42.85% 30.30% 22.17% 15.65% 127.52% 100.00%
Tax -3,009 -5,254 -3,645 -2,668 -1,693 -16,649 -13,303 -62.78%
  QoQ % 42.73% -44.14% -36.62% -57.59% 89.83% -25.15% -
  Horiz. % 22.62% 39.49% 27.40% 20.06% 12.73% 125.15% 100.00%
NP 13,203 17,786 12,646 9,253 6,722 51,921 40,468 -52.51%
  QoQ % -25.77% 40.65% 36.67% 37.65% -87.05% 28.30% -
  Horiz. % 32.63% 43.95% 31.25% 22.86% 16.61% 128.30% 100.00%
NP to SH 13,203 17,786 12,646 9,253 6,722 51,921 40,468 -52.51%
  QoQ % -25.77% 40.65% 36.67% 37.65% -87.05% 28.30% -
  Horiz. % 32.63% 43.95% 31.25% 22.86% 16.61% 128.30% 100.00%
Tax Rate 18.56 % 22.80 % 22.37 % 22.38 % 20.12 % 24.28 % 24.74 % -17.39%
  QoQ % -18.60% 1.92% -0.04% 11.23% -17.13% -1.86% -
  Horiz. % 75.02% 92.16% 90.42% 90.46% 81.33% 98.14% 100.00%
Total Cost 46,531 119,088 83,302 57,726 29,040 191,078 155,175 -55.10%
  QoQ % -60.93% 42.96% 44.31% 98.78% -84.80% 23.14% -
  Horiz. % 29.99% 76.74% 53.68% 37.20% 18.71% 123.14% 100.00%
Net Worth 345,559 331,243 335,605 336,029 352,495 343,452 340,189 1.05%
  QoQ % 4.32% -1.30% -0.13% -4.67% 2.63% 0.96% -
  Horiz. % 101.58% 97.37% 98.65% 98.78% 103.62% 100.96% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 32,634 12,970 - - 29,024 11,285 -
  QoQ % 0.00% 151.61% 0.00% 0.00% 0.00% 157.17% -
  Horiz. % 0.00% 289.17% 114.92% 0.00% 0.00% 257.17% 100.00%
Div Payout % - % 183.49 % 102.56 % - % - % 55.90 % 27.89 % -
  QoQ % 0.00% 78.91% 0.00% 0.00% 0.00% 100.43% -
  Horiz. % 0.00% 657.91% 367.73% 0.00% 0.00% 200.43% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 345,559 331,243 335,605 336,029 352,495 343,452 340,189 1.05%
  QoQ % 4.32% -1.30% -0.13% -4.67% 2.63% 0.96% -
  Horiz. % 101.58% 97.37% 98.65% 98.78% 103.62% 100.96% 100.00%
NOSH 162,999 163,174 162,128 162,333 163,951 161,245 161,227 0.73%
  QoQ % -0.11% 0.65% -0.13% -0.99% 1.68% 0.01% -
  Horiz. % 101.10% 101.21% 100.56% 100.69% 101.69% 100.01% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 22.10 % 12.99 % 13.18 % 13.81 % 18.80 % 21.37 % 20.68 % 4.51%
  QoQ % 70.13% -1.44% -4.56% -26.54% -12.03% 3.34% -
  Horiz. % 106.87% 62.81% 63.73% 66.78% 90.91% 103.34% 100.00%
ROE 3.82 % 5.37 % 3.77 % 2.75 % 1.91 % 15.12 % 11.90 % -53.02%
  QoQ % -28.86% 42.44% 37.09% 43.98% -87.37% 27.06% -
  Horiz. % 32.10% 45.13% 31.68% 23.11% 16.05% 127.06% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 36.65 83.88 59.18 41.26 21.81 150.70 121.35 -54.89%
  QoQ % -56.31% 41.74% 43.43% 89.18% -85.53% 24.19% -
  Horiz. % 30.20% 69.12% 48.77% 34.00% 17.97% 124.19% 100.00%
EPS 8.10 10.90 7.80 5.70 4.10 32.20 25.10 -52.86%
  QoQ % -25.69% 39.74% 36.84% 39.02% -87.27% 28.29% -
  Horiz. % 32.27% 43.43% 31.08% 22.71% 16.33% 128.29% 100.00%
DPS 0.00 20.00 8.00 0.00 0.00 18.00 7.00 -
  QoQ % 0.00% 150.00% 0.00% 0.00% 0.00% 157.14% -
  Horiz. % 0.00% 285.71% 114.29% 0.00% 0.00% 257.14% 100.00%
NAPS 2.1200 2.0300 2.0700 2.0700 2.1500 2.1300 2.1100 0.31%
  QoQ % 4.43% -1.93% 0.00% -3.72% 0.94% 0.95% -
  Horiz. % 100.47% 96.21% 98.10% 98.10% 101.90% 100.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 36.01 82.52 57.85 40.38 21.56 146.50 117.95 -54.56%
  QoQ % -56.36% 42.64% 43.26% 87.29% -85.28% 24.21% -
  Horiz. % 30.53% 69.96% 49.05% 34.23% 18.28% 124.21% 100.00%
EPS 7.96 10.72 7.62 5.58 4.05 31.30 24.40 -52.51%
  QoQ % -25.75% 40.68% 36.56% 37.78% -87.06% 28.28% -
  Horiz. % 32.62% 43.93% 31.23% 22.87% 16.60% 128.28% 100.00%
DPS 0.00 19.68 7.82 0.00 0.00 17.50 6.80 -
  QoQ % 0.00% 151.66% 0.00% 0.00% 0.00% 157.35% -
  Horiz. % 0.00% 289.41% 115.00% 0.00% 0.00% 257.35% 100.00%
NAPS 2.0834 1.9971 2.0234 2.0259 2.1252 2.0707 2.0510 1.05%
  QoQ % 4.32% -1.30% -0.12% -4.67% 2.63% 0.96% -
  Horiz. % 101.58% 97.37% 98.65% 98.78% 103.62% 100.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.5600 3.4600 3.6800 3.3000 3.3300 3.7700 4.0300 -
P/RPS 9.71 4.12 6.22 8.00 15.27 2.50 3.32 104.11%
  QoQ % 135.68% -33.76% -22.25% -47.61% 510.80% -24.70% -
  Horiz. % 292.47% 124.10% 187.35% 240.96% 459.94% 75.30% 100.00%
P/EPS 43.95 31.74 47.18 57.89 81.22 11.71 16.06 95.29%
  QoQ % 38.47% -32.73% -18.50% -28.72% 593.60% -27.09% -
  Horiz. % 273.66% 197.63% 293.77% 360.46% 505.73% 72.91% 100.00%
EY 2.28 3.15 2.12 1.73 1.23 8.54 6.23 -48.74%
  QoQ % -27.62% 48.58% 22.54% 40.65% -85.60% 37.08% -
  Horiz. % 36.60% 50.56% 34.03% 27.77% 19.74% 137.08% 100.00%
DY 0.00 5.78 2.17 0.00 0.00 4.77 1.74 -
  QoQ % 0.00% 166.36% 0.00% 0.00% 0.00% 174.14% -
  Horiz. % 0.00% 332.18% 124.71% 0.00% 0.00% 274.14% 100.00%
P/NAPS 1.68 1.70 1.78 1.59 1.55 1.77 1.91 -8.18%
  QoQ % -1.18% -4.49% 11.95% 2.58% -12.43% -7.33% -
  Horiz. % 87.96% 89.01% 93.19% 83.25% 81.15% 92.67% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 29/08/16 18/05/16 22/02/16 20/11/15 26/08/15 15/05/15 -
Price 3.4500 3.6000 3.5300 3.3900 3.5400 3.1100 4.0800 -
P/RPS 9.41 4.29 5.96 8.22 16.23 2.06 3.36 98.31%
  QoQ % 119.35% -28.02% -27.49% -49.35% 687.86% -38.69% -
  Horiz. % 280.06% 127.68% 177.38% 244.64% 483.04% 61.31% 100.00%
P/EPS 42.59 33.03 45.26 59.47 86.34 9.66 16.25 89.76%
  QoQ % 28.94% -27.02% -23.89% -31.12% 793.79% -40.55% -
  Horiz. % 262.09% 203.26% 278.52% 365.97% 531.32% 59.45% 100.00%
EY 2.35 3.03 2.21 1.68 1.16 10.35 6.15 -47.25%
  QoQ % -22.44% 37.10% 31.55% 44.83% -88.79% 68.29% -
  Horiz. % 38.21% 49.27% 35.93% 27.32% 18.86% 168.29% 100.00%
DY 0.00 5.56 2.27 0.00 0.00 5.79 1.72 -
  QoQ % 0.00% 144.93% 0.00% 0.00% 0.00% 236.63% -
  Horiz. % 0.00% 323.26% 131.98% 0.00% 0.00% 336.63% 100.00%
P/NAPS 1.63 1.77 1.71 1.64 1.65 1.46 1.93 -10.62%
  QoQ % -7.91% 3.51% 4.27% -0.61% 13.01% -24.35% -
  Horiz. % 84.46% 91.71% 88.60% 84.97% 85.49% 75.65% 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.
 


 

143  230  426  1404 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 BARAKAH 0.075-0.01 
 NIHSIN-WB 0.065-0.015 
 LAMBO 0.070.00 
 LAMBO-WB 0.010.00 
 IOIPG 1.190.00 
 KNM 0.185-0.005 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
 DAYANG 1.14-0.01 
Partners & Brokers