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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers