Highlights

[PTARAS] QoQ Cumulative Quarter Result on 2016-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     36.67%    YoY -     -68.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 119,507 59,734 136,874 95,948 66,979 35,762 242,999 -37.56%
  QoQ % 100.07% -56.36% 42.65% 43.25% 87.29% -85.28% -
  Horiz. % 49.18% 24.58% 56.33% 39.48% 27.56% 14.72% 100.00%
PBT 30,727 16,212 23,040 16,291 11,921 8,415 68,570 -41.30%
  QoQ % 89.53% -29.64% 41.43% 36.66% 41.66% -87.73% -
  Horiz. % 44.81% 23.64% 33.60% 23.76% 17.39% 12.27% 100.00%
Tax -6,205 -3,009 -5,254 -3,645 -2,668 -1,693 -16,649 -48.06%
  QoQ % -106.21% 42.73% -44.14% -36.62% -57.59% 89.83% -
  Horiz. % 37.27% 18.07% 31.56% 21.89% 16.02% 10.17% 100.00%
NP 24,522 13,203 17,786 12,646 9,253 6,722 51,921 -39.22%
  QoQ % 85.73% -25.77% 40.65% 36.67% 37.65% -87.05% -
  Horiz. % 47.23% 25.43% 34.26% 24.36% 17.82% 12.95% 100.00%
NP to SH 24,522 13,203 17,786 12,646 9,253 6,722 51,921 -39.22%
  QoQ % 85.73% -25.77% 40.65% 36.67% 37.65% -87.05% -
  Horiz. % 47.23% 25.43% 34.26% 24.36% 17.82% 12.95% 100.00%
Tax Rate 20.19 % 18.56 % 22.80 % 22.37 % 22.38 % 20.12 % 24.28 % -11.52%
  QoQ % 8.78% -18.60% 1.92% -0.04% 11.23% -17.13% -
  Horiz. % 83.15% 76.44% 93.90% 92.13% 92.17% 82.87% 100.00%
Total Cost 94,985 46,531 119,088 83,302 57,726 29,040 191,078 -37.11%
  QoQ % 104.13% -60.93% 42.96% 44.31% 98.78% -84.80% -
  Horiz. % 49.71% 24.35% 62.32% 43.60% 30.21% 15.20% 100.00%
Net Worth 336,768 345,559 331,243 335,605 336,029 352,495 343,452 -1.30%
  QoQ % -2.54% 4.32% -1.30% -0.13% -4.67% 2.63% -
  Horiz. % 98.05% 100.61% 96.45% 97.72% 97.84% 102.63% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 32,634 12,970 - - 29,024 -
  QoQ % 0.00% 0.00% 151.61% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.44% 44.69% 0.00% 0.00% 100.00%
Div Payout % - % - % 183.49 % 102.56 % - % - % 55.90 % -
  QoQ % 0.00% 0.00% 78.91% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 328.25% 183.47% 0.00% 0.00% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 336,768 345,559 331,243 335,605 336,029 352,495 343,452 -1.30%
  QoQ % -2.54% 4.32% -1.30% -0.13% -4.67% 2.63% -
  Horiz. % 98.05% 100.61% 96.45% 97.72% 97.84% 102.63% 100.00%
NOSH 163,480 162,999 163,174 162,128 162,333 163,951 161,245 0.92%
  QoQ % 0.29% -0.11% 0.65% -0.13% -0.99% 1.68% -
  Horiz. % 101.39% 101.09% 101.20% 100.55% 100.67% 101.68% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 20.52 % 22.10 % 12.99 % 13.18 % 13.81 % 18.80 % 21.37 % -2.66%
  QoQ % -7.15% 70.13% -1.44% -4.56% -26.54% -12.03% -
  Horiz. % 96.02% 103.42% 60.79% 61.68% 64.62% 87.97% 100.00%
ROE 7.28 % 3.82 % 5.37 % 3.77 % 2.75 % 1.91 % 15.12 % -38.43%
  QoQ % 90.58% -28.86% 42.44% 37.09% 43.98% -87.37% -
  Horiz. % 48.15% 25.26% 35.52% 24.93% 18.19% 12.63% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 73.10 36.65 83.88 59.18 41.26 21.81 150.70 -38.13%
  QoQ % 99.45% -56.31% 41.74% 43.43% 89.18% -85.53% -
  Horiz. % 48.51% 24.32% 55.66% 39.27% 27.38% 14.47% 100.00%
EPS 15.00 8.10 10.90 7.80 5.70 4.10 32.20 -39.77%
  QoQ % 85.19% -25.69% 39.74% 36.84% 39.02% -87.27% -
  Horiz. % 46.58% 25.16% 33.85% 24.22% 17.70% 12.73% 100.00%
DPS 0.00 0.00 20.00 8.00 0.00 0.00 18.00 -
  QoQ % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.11% 44.44% 0.00% 0.00% 100.00%
NAPS 2.0600 2.1200 2.0300 2.0700 2.0700 2.1500 2.1300 -2.19%
  QoQ % -2.83% 4.43% -1.93% 0.00% -3.72% 0.94% -
  Horiz. % 96.71% 99.53% 95.31% 97.18% 97.18% 100.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 72.05 36.01 82.52 57.85 40.38 21.56 146.50 -37.56%
  QoQ % 100.08% -56.36% 42.64% 43.26% 87.29% -85.28% -
  Horiz. % 49.18% 24.58% 56.33% 39.49% 27.56% 14.72% 100.00%
EPS 14.78 7.96 10.72 7.62 5.58 4.05 31.30 -39.22%
  QoQ % 85.68% -25.75% 40.68% 36.56% 37.78% -87.06% -
  Horiz. % 47.22% 25.43% 34.25% 24.35% 17.83% 12.94% 100.00%
DPS 0.00 0.00 19.68 7.82 0.00 0.00 17.50 -
  QoQ % 0.00% 0.00% 151.66% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.46% 44.69% 0.00% 0.00% 100.00%
NAPS 2.0304 2.0834 1.9971 2.0234 2.0259 2.1252 2.0707 -1.30%
  QoQ % -2.54% 4.32% -1.30% -0.12% -4.67% 2.63% -
  Horiz. % 98.05% 100.61% 96.45% 97.72% 97.84% 102.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.5200 3.5600 3.4600 3.6800 3.3000 3.3300 3.7700 -
P/RPS 4.82 9.71 4.12 6.22 8.00 15.27 2.50 54.60%
  QoQ % -50.36% 135.68% -33.76% -22.25% -47.61% 510.80% -
  Horiz. % 192.80% 388.40% 164.80% 248.80% 320.00% 610.80% 100.00%
P/EPS 23.47 43.95 31.74 47.18 57.89 81.22 11.71 58.63%
  QoQ % -46.60% 38.47% -32.73% -18.50% -28.72% 593.60% -
  Horiz. % 200.43% 375.32% 271.05% 402.90% 494.36% 693.60% 100.00%
EY 4.26 2.28 3.15 2.12 1.73 1.23 8.54 -36.97%
  QoQ % 86.84% -27.62% 48.58% 22.54% 40.65% -85.60% -
  Horiz. % 49.88% 26.70% 36.89% 24.82% 20.26% 14.40% 100.00%
DY 0.00 0.00 5.78 2.17 0.00 0.00 4.77 -
  QoQ % 0.00% 0.00% 166.36% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 121.17% 45.49% 0.00% 0.00% 100.00%
P/NAPS 1.71 1.68 1.70 1.78 1.59 1.55 1.77 -2.26%
  QoQ % 1.79% -1.18% -4.49% 11.95% 2.58% -12.43% -
  Horiz. % 96.61% 94.92% 96.05% 100.56% 89.83% 87.57% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date - 18/11/16 29/08/16 18/05/16 22/02/16 20/11/15 26/08/15 -
Price 3.5200 3.4500 3.6000 3.5300 3.3900 3.5400 3.1100 -
P/RPS 4.82 9.41 4.29 5.96 8.22 16.23 2.06 75.79%
  QoQ % -48.78% 119.35% -28.02% -27.49% -49.35% 687.86% -
  Horiz. % 233.98% 456.80% 208.25% 289.32% 399.03% 787.86% 100.00%
P/EPS 23.47 42.59 33.03 45.26 59.47 86.34 9.66 80.24%
  QoQ % -44.89% 28.94% -27.02% -23.89% -31.12% 793.79% -
  Horiz. % 242.96% 440.89% 341.93% 468.53% 615.63% 893.79% 100.00%
EY 4.26 2.35 3.03 2.21 1.68 1.16 10.35 -44.52%
  QoQ % 81.28% -22.44% 37.10% 31.55% 44.83% -88.79% -
  Horiz. % 41.16% 22.71% 29.28% 21.35% 16.23% 11.21% 100.00%
DY 0.00 0.00 5.56 2.27 0.00 0.00 5.79 -
  QoQ % 0.00% 0.00% 144.93% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 96.03% 39.21% 0.00% 0.00% 100.00%
P/NAPS 1.71 1.63 1.77 1.71 1.64 1.65 1.46 11.06%
  QoQ % 4.91% -7.91% 3.51% 4.27% -0.61% 13.01% -
  Horiz. % 117.12% 111.64% 121.23% 117.12% 112.33% 113.01% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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