Highlights

[PTARAS] QoQ Quarter Result on 2016-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 17-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     -14.27%    YoY -     347.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 19,178 21,660 52,570 59,773 59,734 40,926 28,969 -24.02%
  QoQ % -11.46% -58.80% -12.05% 0.07% 45.96% 41.28% -
  Horiz. % 66.20% 74.77% 181.47% 206.33% 206.20% 141.28% 100.00%
PBT 3,882 836 10,859 14,515 16,212 6,749 4,370 -7.58%
  QoQ % 364.35% -92.30% -25.19% -10.47% 140.21% 54.44% -
  Horiz. % 88.83% 19.13% 248.49% 332.15% 370.98% 154.44% 100.00%
Tax -126 2,436 -2,406 -3,196 -3,009 -1,609 -977 -74.44%
  QoQ % -105.17% 201.25% 24.72% -6.21% -87.01% -64.69% -
  Horiz. % 12.90% -249.33% 246.26% 327.12% 307.98% 164.69% 100.00%
NP 3,756 3,272 8,453 11,319 13,203 5,140 3,393 7.00%
  QoQ % 14.79% -61.29% -25.32% -14.27% 156.87% 51.49% -
  Horiz. % 110.70% 96.43% 249.13% 333.60% 389.12% 151.49% 100.00%
NP to SH 3,756 3,272 8,453 11,319 13,203 5,140 3,393 7.00%
  QoQ % 14.79% -61.29% -25.32% -14.27% 156.87% 51.49% -
  Horiz. % 110.70% 96.43% 249.13% 333.60% 389.12% 151.49% 100.00%
Tax Rate 3.25 % -291.39 % 22.16 % 22.02 % 18.56 % 23.84 % 22.36 % -72.32%
  QoQ % 101.12% -1,414.94% 0.64% 18.64% -22.15% 6.62% -
  Horiz. % 14.53% -1,303.18% 99.11% 98.48% 83.01% 106.62% 100.00%
Total Cost 15,422 18,388 44,117 48,454 46,531 35,786 25,576 -28.60%
  QoQ % -16.13% -58.32% -8.95% 4.13% 30.03% 39.92% -
  Horiz. % 60.30% 71.90% 172.49% 189.45% 181.93% 139.92% 100.00%
Net Worth 356,819 338,651 344,622 337,929 345,559 326,068 334,452 4.41%
  QoQ % 5.36% -1.73% 1.98% -2.21% 5.98% -2.51% -
  Horiz. % 106.69% 101.26% 103.04% 101.04% 103.32% 97.49% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 19,632 13,004 - - 19,274 12,925 -
  QoQ % 0.00% 50.96% 0.00% 0.00% 0.00% 49.12% -
  Horiz. % 0.00% 151.88% 100.61% 0.00% 0.00% 149.12% 100.00%
Div Payout % - % 600.00 % 153.85 % - % - % 375.00 % 380.95 % -
  QoQ % 0.00% 289.99% 0.00% 0.00% 0.00% -1.56% -
  Horiz. % 0.00% 157.50% 40.39% 0.00% 0.00% 98.44% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 356,819 338,651 344,622 337,929 345,559 326,068 334,452 4.41%
  QoQ % 5.36% -1.73% 1.98% -2.21% 5.98% -2.51% -
  Horiz. % 106.69% 101.26% 103.04% 101.04% 103.32% 97.49% 100.00%
NOSH 170,727 163,600 162,557 164,043 162,999 160,624 161,571 3.74%
  QoQ % 4.36% 0.64% -0.91% 0.64% 1.48% -0.59% -
  Horiz. % 105.67% 101.26% 100.61% 101.53% 100.88% 99.41% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 19.58 % 15.11 % 16.08 % 18.94 % 22.10 % 12.56 % 11.71 % 40.83%
  QoQ % 29.58% -6.03% -15.10% -14.30% 75.96% 7.26% -
  Horiz. % 167.21% 129.04% 137.32% 161.74% 188.73% 107.26% 100.00%
ROE 1.05 % 0.97 % 2.45 % 3.35 % 3.82 % 1.58 % 1.01 % 2.62%
  QoQ % 8.25% -60.41% -26.87% -12.30% 141.77% 56.44% -
  Horiz. % 103.96% 96.04% 242.57% 331.68% 378.22% 156.44% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.23 13.24 32.34 36.44 36.65 25.48 17.93 -26.78%
  QoQ % -15.18% -59.06% -11.25% -0.57% 43.84% 42.11% -
  Horiz. % 62.63% 73.84% 180.37% 203.23% 204.41% 142.11% 100.00%
EPS 2.20 2.00 5.20 6.90 8.10 3.20 2.10 3.15%
  QoQ % 10.00% -61.54% -24.64% -14.81% 153.13% 52.38% -
  Horiz. % 104.76% 95.24% 247.62% 328.57% 385.71% 152.38% 100.00%
DPS 0.00 12.00 8.00 0.00 0.00 12.00 8.00 -
  QoQ % 0.00% 50.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 150.00% 100.00% 0.00% 0.00% 150.00% 100.00%
NAPS 2.0900 2.0700 2.1200 2.0600 2.1200 2.0300 2.0700 0.64%
  QoQ % 0.97% -2.36% 2.91% -2.83% 4.43% -1.93% -
  Horiz. % 100.97% 100.00% 102.42% 99.52% 102.42% 98.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.56 13.06 31.69 36.04 36.01 24.67 17.47 -24.05%
  QoQ % -11.49% -58.79% -12.07% 0.08% 45.97% 41.21% -
  Horiz. % 66.17% 74.76% 181.40% 206.30% 206.12% 141.21% 100.00%
EPS 2.26 1.97 5.10 6.82 7.96 3.10 2.05 6.71%
  QoQ % 14.72% -61.37% -25.22% -14.32% 156.77% 51.22% -
  Horiz. % 110.24% 96.10% 248.78% 332.68% 388.29% 151.22% 100.00%
DPS 0.00 11.84 7.84 0.00 0.00 11.62 7.79 -
  QoQ % 0.00% 51.02% 0.00% 0.00% 0.00% 49.17% -
  Horiz. % 0.00% 151.99% 100.64% 0.00% 0.00% 149.17% 100.00%
NAPS 2.1513 2.0417 2.0777 2.0374 2.0834 1.9659 2.0164 4.41%
  QoQ % 5.37% -1.73% 1.98% -2.21% 5.98% -2.50% -
  Horiz. % 106.69% 101.25% 103.04% 101.04% 103.32% 97.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.8800 4.1000 3.5200 3.5200 3.5600 3.4600 3.6800 -
P/RPS 34.54 30.97 10.88 9.66 9.71 13.58 20.52 41.46%
  QoQ % 11.53% 184.65% 12.63% -0.51% -28.50% -33.82% -
  Horiz. % 168.32% 150.93% 53.02% 47.08% 47.32% 66.18% 100.00%
P/EPS 176.36 205.00 67.69 51.01 43.95 108.13 175.24 0.43%
  QoQ % -13.97% 202.85% 32.70% 16.06% -59.35% -38.30% -
  Horiz. % 100.64% 116.98% 38.63% 29.11% 25.08% 61.70% 100.00%
EY 0.57 0.49 1.48 1.96 2.28 0.92 0.57 -
  QoQ % 16.33% -66.89% -24.49% -14.04% 147.83% 61.40% -
  Horiz. % 100.00% 85.96% 259.65% 343.86% 400.00% 161.40% 100.00%
DY 0.00 2.93 2.27 0.00 0.00 3.47 2.17 -
  QoQ % 0.00% 29.07% 0.00% 0.00% 0.00% 59.91% -
  Horiz. % 0.00% 135.02% 104.61% 0.00% 0.00% 159.91% 100.00%
P/NAPS 1.86 1.98 1.66 1.71 1.68 1.70 1.78 2.97%
  QoQ % -6.06% 19.28% -2.92% 1.79% -1.18% -4.49% -
  Horiz. % 104.49% 111.24% 93.26% 96.07% 94.38% 95.51% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 29/08/17 26/05/17 - 18/11/16 29/08/16 18/05/16 -
Price 3.8100 4.0600 3.8700 3.5200 3.4500 3.6000 3.5300 -
P/RPS 33.92 30.67 11.97 9.66 9.41 14.13 19.69 43.66%
  QoQ % 10.60% 156.22% 23.91% 2.66% -33.40% -28.24% -
  Horiz. % 172.27% 155.76% 60.79% 49.06% 47.79% 71.76% 100.00%
P/EPS 173.18 203.00 74.42 51.01 42.59 112.50 168.10 2.00%
  QoQ % -14.69% 172.78% 45.89% 19.77% -62.14% -33.08% -
  Horiz. % 103.02% 120.76% 44.27% 30.35% 25.34% 66.92% 100.00%
EY 0.58 0.49 1.34 1.96 2.35 0.89 0.59 -1.13%
  QoQ % 18.37% -63.43% -31.63% -16.60% 164.04% 50.85% -
  Horiz. % 98.31% 83.05% 227.12% 332.20% 398.31% 150.85% 100.00%
DY 0.00 2.96 2.07 0.00 0.00 3.33 2.27 -
  QoQ % 0.00% 43.00% 0.00% 0.00% 0.00% 46.70% -
  Horiz. % 0.00% 130.40% 91.19% 0.00% 0.00% 146.70% 100.00%
P/NAPS 1.82 1.96 1.83 1.71 1.63 1.77 1.71 4.24%
  QoQ % -7.14% 7.10% 7.02% 4.91% -7.91% 3.51% -
  Horiz. % 106.43% 114.62% 107.02% 100.00% 95.32% 103.51% 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. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. 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
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
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. Jaks Resources - 1200MW power to fire up Soon ! DK66
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers