Highlights

[PTARAS] QoQ Quarter Result on 2017-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     14.79%    YoY -     -71.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 22,148 30,311 24,275 19,178 21,660 52,570 59,773 -48.51%
  QoQ % -26.93% 24.87% 26.58% -11.46% -58.80% -12.05% -
  Horiz. % 37.05% 50.71% 40.61% 32.08% 36.24% 87.95% 100.00%
PBT 3,597 10,670 2,557 3,882 836 10,859 14,515 -60.65%
  QoQ % -66.29% 317.29% -34.13% 364.35% -92.30% -25.19% -
  Horiz. % 24.78% 73.51% 17.62% 26.74% 5.76% 74.81% 100.00%
Tax -579 -4,166 -736 -126 2,436 -2,406 -3,196 -68.08%
  QoQ % 86.10% -466.03% -484.13% -105.17% 201.25% 24.72% -
  Horiz. % 18.12% 130.35% 23.03% 3.94% -76.22% 75.28% 100.00%
NP 3,018 6,504 1,821 3,756 3,272 8,453 11,319 -58.67%
  QoQ % -53.60% 257.17% -51.52% 14.79% -61.29% -25.32% -
  Horiz. % 26.66% 57.46% 16.09% 33.18% 28.91% 74.68% 100.00%
NP to SH 3,018 6,504 1,821 3,756 3,272 8,453 11,319 -58.67%
  QoQ % -53.60% 257.17% -51.52% 14.79% -61.29% -25.32% -
  Horiz. % 26.66% 57.46% 16.09% 33.18% 28.91% 74.68% 100.00%
Tax Rate 16.10 % 39.04 % 28.78 % 3.25 % -291.39 % 22.16 % 22.02 % -18.89%
  QoQ % -58.76% 35.65% 785.54% 101.12% -1,414.94% 0.64% -
  Horiz. % 73.12% 177.29% 130.70% 14.76% -1,323.30% 100.64% 100.00%
Total Cost 19,130 23,807 22,454 15,422 18,388 44,117 48,454 -46.27%
  QoQ % -19.65% 6.03% 45.60% -16.13% -58.32% -8.95% -
  Horiz. % 39.48% 49.13% 46.34% 31.83% 37.95% 91.05% 100.00%
Net Worth 323,844 331,758 329,980 356,819 338,651 344,622 337,929 -2.81%
  QoQ % -2.39% 0.54% -7.52% 5.36% -1.73% 1.98% -
  Horiz. % 95.83% 98.17% 97.65% 105.59% 100.21% 101.98% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 19,827 13,204 - - 19,632 13,004 - -
  QoQ % 50.16% 0.00% 0.00% 0.00% 50.96% 0.00% -
  Horiz. % 152.46% 101.54% 0.00% 0.00% 150.96% 100.00% -
Div Payout % 656.97 % 203.02 % - % - % 600.00 % 153.85 % - % -
  QoQ % 223.60% 0.00% 0.00% 0.00% 289.99% 0.00% -
  Horiz. % 427.02% 131.96% 0.00% 0.00% 389.99% 100.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 323,844 331,758 329,980 356,819 338,651 344,622 337,929 -2.81%
  QoQ % -2.39% 0.54% -7.52% 5.36% -1.73% 1.98% -
  Horiz. % 95.83% 98.17% 97.65% 105.59% 100.21% 101.98% 100.00%
NOSH 165,227 165,054 164,990 170,727 163,600 162,557 164,043 0.48%
  QoQ % 0.10% 0.04% -3.36% 4.36% 0.64% -0.91% -
  Horiz. % 100.72% 100.62% 100.58% 104.07% 99.73% 99.09% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 13.63 % 21.46 % 7.50 % 19.58 % 15.11 % 16.08 % 18.94 % -19.74%
  QoQ % -36.49% 186.13% -61.70% 29.58% -6.03% -15.10% -
  Horiz. % 71.96% 113.31% 39.60% 103.38% 79.78% 84.90% 100.00%
ROE 0.93 % 1.96 % 0.55 % 1.05 % 0.97 % 2.45 % 3.35 % -57.54%
  QoQ % -52.55% 256.36% -47.62% 8.25% -60.41% -26.87% -
  Horiz. % 27.76% 58.51% 16.42% 31.34% 28.96% 73.13% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.40 18.36 14.71 11.23 13.24 32.34 36.44 -48.77%
  QoQ % -27.02% 24.81% 30.99% -15.18% -59.06% -11.25% -
  Horiz. % 36.77% 50.38% 40.37% 30.82% 36.33% 88.75% 100.00%
EPS 1.80 3.90 1.10 2.20 2.00 5.20 6.90 -59.27%
  QoQ % -53.85% 254.55% -50.00% 10.00% -61.54% -24.64% -
  Horiz. % 26.09% 56.52% 15.94% 31.88% 28.99% 75.36% 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 1.9600 2.0100 2.0000 2.0900 2.0700 2.1200 2.0600 -3.27%
  QoQ % -2.49% 0.50% -4.31% 0.97% -2.36% 2.91% -
  Horiz. % 95.15% 97.57% 97.09% 101.46% 100.49% 102.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.35 18.27 14.64 11.56 13.06 31.69 36.04 -48.52%
  QoQ % -26.93% 24.80% 26.64% -11.49% -58.79% -12.07% -
  Horiz. % 37.04% 50.69% 40.62% 32.08% 36.24% 87.93% 100.00%
EPS 1.82 3.92 1.10 2.26 1.97 5.10 6.82 -58.65%
  QoQ % -53.57% 256.36% -51.33% 14.72% -61.37% -25.22% -
  Horiz. % 26.69% 57.48% 16.13% 33.14% 28.89% 74.78% 100.00%
DPS 11.95 7.96 0.00 0.00 11.84 7.84 0.00 -
  QoQ % 50.13% 0.00% 0.00% 0.00% 51.02% 0.00% -
  Horiz. % 152.42% 101.53% 0.00% 0.00% 151.02% 100.00% -
NAPS 1.9525 2.0002 1.9895 2.1513 2.0417 2.0777 2.0374 -2.81%
  QoQ % -2.38% 0.54% -7.52% 5.37% -1.73% 1.98% -
  Horiz. % 95.83% 98.17% 97.65% 105.59% 100.21% 101.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.6100 3.2000 3.7200 3.8800 4.1000 3.5200 3.5200 -
P/RPS 19.47 17.43 25.28 34.54 30.97 10.88 9.66 59.77%
  QoQ % 11.70% -31.05% -26.81% 11.53% 184.65% 12.63% -
  Horiz. % 201.55% 180.43% 261.70% 357.56% 320.60% 112.63% 100.00%
P/EPS 142.89 81.21 337.05 176.36 205.00 67.69 51.01 99.09%
  QoQ % 75.95% -75.91% 91.11% -13.97% 202.85% 32.70% -
  Horiz. % 280.12% 159.20% 660.75% 345.74% 401.88% 132.70% 100.00%
EY 0.70 1.23 0.30 0.57 0.49 1.48 1.96 -49.76%
  QoQ % -43.09% 310.00% -47.37% 16.33% -66.89% -24.49% -
  Horiz. % 35.71% 62.76% 15.31% 29.08% 25.00% 75.51% 100.00%
DY 4.60 2.50 0.00 0.00 2.93 2.27 0.00 -
  QoQ % 84.00% 0.00% 0.00% 0.00% 29.07% 0.00% -
  Horiz. % 202.64% 110.13% 0.00% 0.00% 129.07% 100.00% -
P/NAPS 1.33 1.59 1.86 1.86 1.98 1.66 1.71 -15.46%
  QoQ % -16.35% -14.52% 0.00% -6.06% 19.28% -2.92% -
  Horiz. % 77.78% 92.98% 108.77% 108.77% 115.79% 97.08% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 23/02/18 24/11/17 29/08/17 26/05/17 - -
Price 2.5000 2.9500 3.7500 3.8100 4.0600 3.8700 3.5200 -
P/RPS 18.65 16.06 25.49 33.92 30.67 11.97 9.66 55.24%
  QoQ % 16.13% -36.99% -24.85% 10.60% 156.22% 23.91% -
  Horiz. % 193.06% 166.25% 263.87% 351.14% 317.49% 123.91% 100.00%
P/EPS 136.87 74.86 339.77 173.18 203.00 74.42 51.01 93.44%
  QoQ % 82.83% -77.97% 96.19% -14.69% 172.78% 45.89% -
  Horiz. % 268.32% 146.76% 666.09% 339.50% 397.96% 145.89% 100.00%
EY 0.73 1.34 0.29 0.58 0.49 1.34 1.96 -48.33%
  QoQ % -45.52% 362.07% -50.00% 18.37% -63.43% -31.63% -
  Horiz. % 37.24% 68.37% 14.80% 29.59% 25.00% 68.37% 100.00%
DY 4.80 2.71 0.00 0.00 2.96 2.07 0.00 -
  QoQ % 77.12% 0.00% 0.00% 0.00% 43.00% 0.00% -
  Horiz. % 231.88% 130.92% 0.00% 0.00% 143.00% 100.00% -
P/NAPS 1.28 1.47 1.88 1.82 1.96 1.83 1.71 -17.60%
  QoQ % -12.93% -21.81% 3.30% -7.14% 7.10% 7.02% -
  Horiz. % 74.85% 85.96% 109.94% 106.43% 114.62% 107.02% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers