Highlights

[PTARAS] QoQ Quarter Result on 2016-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     156.87%    YoY -     96.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 21,660 52,570 59,773 59,734 40,926 28,969 31,217 -21.64%
  QoQ % -58.80% -12.05% 0.07% 45.96% 41.28% -7.20% -
  Horiz. % 69.39% 168.40% 191.48% 191.35% 131.10% 92.80% 100.00%
PBT 836 10,859 14,515 16,212 6,749 4,370 3,506 -61.58%
  QoQ % -92.30% -25.19% -10.47% 140.21% 54.44% 24.64% -
  Horiz. % 23.84% 309.73% 414.00% 462.41% 192.50% 124.64% 100.00%
Tax 2,436 -2,406 -3,196 -3,009 -1,609 -977 -975 -
  QoQ % 201.25% 24.72% -6.21% -87.01% -64.69% -0.21% -
  Horiz. % -249.85% 246.77% 327.79% 308.62% 165.03% 100.21% 100.00%
NP 3,272 8,453 11,319 13,203 5,140 3,393 2,531 18.69%
  QoQ % -61.29% -25.32% -14.27% 156.87% 51.49% 34.06% -
  Horiz. % 129.28% 333.98% 447.21% 521.65% 203.08% 134.06% 100.00%
NP to SH 3,272 8,453 11,319 13,203 5,140 3,393 2,531 18.69%
  QoQ % -61.29% -25.32% -14.27% 156.87% 51.49% 34.06% -
  Horiz. % 129.28% 333.98% 447.21% 521.65% 203.08% 134.06% 100.00%
Tax Rate -291.39 % 22.16 % 22.02 % 18.56 % 23.84 % 22.36 % 27.81 % -
  QoQ % -1,414.94% 0.64% 18.64% -22.15% 6.62% -19.60% -
  Horiz. % -1,047.79% 79.68% 79.18% 66.74% 85.72% 80.40% 100.00%
Total Cost 18,388 44,117 48,454 46,531 35,786 25,576 28,686 -25.68%
  QoQ % -58.32% -8.95% 4.13% 30.03% 39.92% -10.84% -
  Horiz. % 64.10% 153.79% 168.91% 162.21% 124.75% 89.16% 100.00%
Net Worth 338,651 344,622 337,929 345,559 326,068 334,452 327,448 2.27%
  QoQ % -1.73% 1.98% -2.21% 5.98% -2.51% 2.14% -
  Horiz. % 103.42% 105.24% 103.20% 105.53% 99.58% 102.14% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 19,632 13,004 - - 19,274 12,925 - -
  QoQ % 50.96% 0.00% 0.00% 0.00% 49.12% 0.00% -
  Horiz. % 151.88% 100.61% 0.00% 0.00% 149.12% 100.00% -
Div Payout % 600.00 % 153.85 % - % - % 375.00 % 380.95 % - % -
  QoQ % 289.99% 0.00% 0.00% 0.00% -1.56% 0.00% -
  Horiz. % 157.50% 40.39% 0.00% 0.00% 98.44% 100.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 338,651 344,622 337,929 345,559 326,068 334,452 327,448 2.27%
  QoQ % -1.73% 1.98% -2.21% 5.98% -2.51% 2.14% -
  Horiz. % 103.42% 105.24% 103.20% 105.53% 99.58% 102.14% 100.00%
NOSH 163,600 162,557 164,043 162,999 160,624 161,571 158,187 2.27%
  QoQ % 0.64% -0.91% 0.64% 1.48% -0.59% 2.14% -
  Horiz. % 103.42% 102.76% 103.70% 103.04% 101.54% 102.14% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 15.11 % 16.08 % 18.94 % 22.10 % 12.56 % 11.71 % 8.11 % 51.47%
  QoQ % -6.03% -15.10% -14.30% 75.96% 7.26% 44.39% -
  Horiz. % 186.31% 198.27% 233.54% 272.50% 154.87% 144.39% 100.00%
ROE 0.97 % 2.45 % 3.35 % 3.82 % 1.58 % 1.01 % 0.77 % 16.66%
  QoQ % -60.41% -26.87% -12.30% 141.77% 56.44% 31.17% -
  Horiz. % 125.97% 318.18% 435.06% 496.10% 205.19% 131.17% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.24 32.34 36.44 36.65 25.48 17.93 19.73 -23.37%
  QoQ % -59.06% -11.25% -0.57% 43.84% 42.11% -9.12% -
  Horiz. % 67.11% 163.91% 184.69% 185.76% 129.14% 90.88% 100.00%
EPS 2.00 5.20 6.90 8.10 3.20 2.10 1.60 16.06%
  QoQ % -61.54% -24.64% -14.81% 153.13% 52.38% 31.25% -
  Horiz. % 125.00% 325.00% 431.25% 506.25% 200.00% 131.25% 100.00%
DPS 12.00 8.00 0.00 0.00 12.00 8.00 0.00 -
  QoQ % 50.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 150.00% 100.00% 0.00% 0.00% 150.00% 100.00% -
NAPS 2.0700 2.1200 2.0600 2.1200 2.0300 2.0700 2.0700 -
  QoQ % -2.36% 2.91% -2.83% 4.43% -1.93% 0.00% -
  Horiz. % 100.00% 102.42% 99.52% 102.42% 98.07% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.06 31.69 36.04 36.01 24.67 17.47 18.82 -21.64%
  QoQ % -58.79% -12.07% 0.08% 45.97% 41.21% -7.17% -
  Horiz. % 69.39% 168.38% 191.50% 191.34% 131.08% 92.83% 100.00%
EPS 1.97 5.10 6.82 7.96 3.10 2.05 1.53 18.37%
  QoQ % -61.37% -25.22% -14.32% 156.77% 51.22% 33.99% -
  Horiz. % 128.76% 333.33% 445.75% 520.26% 202.61% 133.99% 100.00%
DPS 11.84 7.84 0.00 0.00 11.62 7.79 0.00 -
  QoQ % 51.02% 0.00% 0.00% 0.00% 49.17% 0.00% -
  Horiz. % 151.99% 100.64% 0.00% 0.00% 149.17% 100.00% -
NAPS 2.0417 2.0777 2.0374 2.0834 1.9659 2.0164 1.9742 2.27%
  QoQ % -1.73% 1.98% -2.21% 5.98% -2.50% 2.14% -
  Horiz. % 103.42% 105.24% 103.20% 105.53% 99.58% 102.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.1000 3.5200 3.5200 3.5600 3.4600 3.6800 3.3000 -
P/RPS 30.97 10.88 9.66 9.71 13.58 20.52 16.72 50.88%
  QoQ % 184.65% 12.63% -0.51% -28.50% -33.82% 22.73% -
  Horiz. % 185.23% 65.07% 57.78% 58.07% 81.22% 122.73% 100.00%
P/EPS 205.00 67.69 51.01 43.95 108.13 175.24 206.25 -0.40%
  QoQ % 202.85% 32.70% 16.06% -59.35% -38.30% -15.04% -
  Horiz. % 99.39% 32.82% 24.73% 21.31% 52.43% 84.96% 100.00%
EY 0.49 1.48 1.96 2.28 0.92 0.57 0.48 1.39%
  QoQ % -66.89% -24.49% -14.04% 147.83% 61.40% 18.75% -
  Horiz. % 102.08% 308.33% 408.33% 475.00% 191.67% 118.75% 100.00%
DY 2.93 2.27 0.00 0.00 3.47 2.17 0.00 -
  QoQ % 29.07% 0.00% 0.00% 0.00% 59.91% 0.00% -
  Horiz. % 135.02% 104.61% 0.00% 0.00% 159.91% 100.00% -
P/NAPS 1.98 1.66 1.71 1.68 1.70 1.78 1.59 15.76%
  QoQ % 19.28% -2.92% 1.79% -1.18% -4.49% 11.95% -
  Horiz. % 124.53% 104.40% 107.55% 105.66% 106.92% 111.95% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 26/05/17 - 18/11/16 29/08/16 18/05/16 22/02/16 -
Price 4.0600 3.8700 3.5200 3.4500 3.6000 3.5300 3.3900 -
P/RPS 30.67 11.97 9.66 9.41 14.13 19.69 17.18 47.21%
  QoQ % 156.22% 23.91% 2.66% -33.40% -28.24% 14.61% -
  Horiz. % 178.52% 69.67% 56.23% 54.77% 82.25% 114.61% 100.00%
P/EPS 203.00 74.42 51.01 42.59 112.50 168.10 211.88 -2.82%
  QoQ % 172.78% 45.89% 19.77% -62.14% -33.08% -20.66% -
  Horiz. % 95.81% 35.12% 24.07% 20.10% 53.10% 79.34% 100.00%
EY 0.49 1.34 1.96 2.35 0.89 0.59 0.47 2.82%
  QoQ % -63.43% -31.63% -16.60% 164.04% 50.85% 25.53% -
  Horiz. % 104.26% 285.11% 417.02% 500.00% 189.36% 125.53% 100.00%
DY 2.96 2.07 0.00 0.00 3.33 2.27 0.00 -
  QoQ % 43.00% 0.00% 0.00% 0.00% 46.70% 0.00% -
  Horiz. % 130.40% 91.19% 0.00% 0.00% 146.70% 100.00% -
P/NAPS 1.96 1.83 1.71 1.63 1.77 1.71 1.64 12.63%
  QoQ % 7.10% 7.02% 4.91% -7.91% 3.51% 4.27% -
  Horiz. % 119.51% 111.59% 104.27% 99.39% 107.93% 104.27% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

182  448  572  1249 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 DATAPRP 0.20-0.02 
 MAHSING 0.99-0.01 
 DGSB 0.22+0.005 
 KSTAR 0.445+0.075 
 SUPERMX 9.76-0.02 
 SUPERMX-C1I 0.1550.00 
 VIVOCOM 0.0450.00 
 HWGB 0.77+0.055 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS