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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers