Highlights

[PTARAS] QoQ Quarter Result on 2018-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 25-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     257.17%    YoY -     -23.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 88,223 38,621 22,148 30,311 24,275 19,178 21,660 154.39%
  QoQ % 128.43% 74.38% -26.93% 24.87% 26.58% -11.46% -
  Horiz. % 407.31% 178.31% 102.25% 139.94% 112.07% 88.54% 100.00%
PBT 3,745 5,570 3,597 10,670 2,557 3,882 836 171.01%
  QoQ % -32.76% 54.85% -66.29% 317.29% -34.13% 364.35% -
  Horiz. % 447.97% 666.27% 430.26% 1,276.32% 305.86% 464.35% 100.00%
Tax -1,582 -2,770 -579 -4,166 -736 -126 2,436 -
  QoQ % 42.89% -378.41% 86.10% -466.03% -484.13% -105.17% -
  Horiz. % -64.94% -113.71% -23.77% -171.02% -30.21% -5.17% 100.00%
NP 2,163 2,800 3,018 6,504 1,821 3,756 3,272 -24.06%
  QoQ % -22.75% -7.22% -53.60% 257.17% -51.52% 14.79% -
  Horiz. % 66.11% 85.57% 92.24% 198.78% 55.65% 114.79% 100.00%
NP to SH 2,163 2,800 3,018 6,504 1,821 3,756 3,272 -24.06%
  QoQ % -22.75% -7.22% -53.60% 257.17% -51.52% 14.79% -
  Horiz. % 66.11% 85.57% 92.24% 198.78% 55.65% 114.79% 100.00%
Tax Rate 42.24 % 49.73 % 16.10 % 39.04 % 28.78 % 3.25 % -291.39 % -
  QoQ % -15.06% 208.88% -58.76% 35.65% 785.54% 101.12% -
  Horiz. % -14.50% -17.07% -5.53% -13.40% -9.88% -1.12% 100.00%
Total Cost 86,060 35,821 19,130 23,807 22,454 15,422 18,388 179.01%
  QoQ % 140.25% 87.25% -19.65% 6.03% 45.60% -16.13% -
  Horiz. % 468.02% 194.81% 104.04% 129.47% 122.11% 83.87% 100.00%
Net Worth 298,556 316,801 323,844 331,758 329,980 356,819 338,651 -8.04%
  QoQ % -5.76% -2.17% -2.39% 0.54% -7.52% 5.36% -
  Horiz. % 88.16% 93.55% 95.63% 97.96% 97.44% 105.36% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 19,827 13,204 - - 19,632 -
  QoQ % 0.00% 0.00% 50.16% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.99% 67.26% 0.00% 0.00% 100.00%
Div Payout % - % - % 656.97 % 203.02 % - % - % 600.00 % -
  QoQ % 0.00% 0.00% 223.60% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 109.49% 33.84% 0.00% 0.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 298,556 316,801 323,844 331,758 329,980 356,819 338,651 -8.04%
  QoQ % -5.76% -2.17% -2.39% 0.54% -7.52% 5.36% -
  Horiz. % 88.16% 93.55% 95.63% 97.96% 97.44% 105.36% 100.00%
NOSH 165,864 165,864 165,227 165,054 164,990 170,727 163,600 0.92%
  QoQ % 0.00% 0.39% 0.10% 0.04% -3.36% 4.36% -
  Horiz. % 101.38% 101.38% 100.99% 100.89% 100.85% 104.36% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.45 % 7.25 % 13.63 % 21.46 % 7.50 % 19.58 % 15.11 % -70.17%
  QoQ % -66.21% -46.81% -36.49% 186.13% -61.70% 29.58% -
  Horiz. % 16.21% 47.98% 90.21% 142.03% 49.64% 129.58% 100.00%
ROE 0.72 % 0.88 % 0.93 % 1.96 % 0.55 % 1.05 % 0.97 % -17.98%
  QoQ % -18.18% -5.38% -52.55% 256.36% -47.62% 8.25% -
  Horiz. % 74.23% 90.72% 95.88% 202.06% 56.70% 108.25% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 53.19 23.28 13.40 18.36 14.71 11.23 13.24 152.07%
  QoQ % 128.48% 73.73% -27.02% 24.81% 30.99% -15.18% -
  Horiz. % 401.74% 175.83% 101.21% 138.67% 111.10% 84.82% 100.00%
EPS 1.30 1.70 1.80 3.90 1.10 2.20 2.00 -24.90%
  QoQ % -23.53% -5.56% -53.85% 254.55% -50.00% 10.00% -
  Horiz. % 65.00% 85.00% 90.00% 195.00% 55.00% 110.00% 100.00%
DPS 0.00 0.00 12.00 8.00 0.00 0.00 12.00 -
  QoQ % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 66.67% 0.00% 0.00% 100.00%
NAPS 1.8000 1.9100 1.9600 2.0100 2.0000 2.0900 2.0700 -8.87%
  QoQ % -5.76% -2.55% -2.49% 0.50% -4.31% 0.97% -
  Horiz. % 86.96% 92.27% 94.69% 97.10% 96.62% 100.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 53.19 23.28 13.35 18.27 14.64 11.56 13.06 154.38%
  QoQ % 128.48% 74.38% -26.93% 24.80% 26.64% -11.49% -
  Horiz. % 407.27% 178.25% 102.22% 139.89% 112.10% 88.51% 100.00%
EPS 1.30 1.70 1.82 3.92 1.10 2.26 1.97 -24.15%
  QoQ % -23.53% -6.59% -53.57% 256.36% -51.33% 14.72% -
  Horiz. % 65.99% 86.29% 92.39% 198.98% 55.84% 114.72% 100.00%
DPS 0.00 0.00 11.95 7.96 0.00 0.00 11.84 -
  QoQ % 0.00% 0.00% 50.13% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.93% 67.23% 0.00% 0.00% 100.00%
NAPS 1.8000 1.9100 1.9525 2.0002 1.9895 2.1513 2.0417 -8.04%
  QoQ % -5.76% -2.18% -2.38% 0.54% -7.52% 5.37% -
  Horiz. % 88.16% 93.55% 95.63% 97.97% 97.44% 105.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.2300 2.4000 2.6100 3.2000 3.7200 3.8800 4.1000 -
P/RPS 4.19 10.31 19.47 17.43 25.28 34.54 30.97 -73.55%
  QoQ % -59.36% -47.05% 11.70% -31.05% -26.81% 11.53% -
  Horiz. % 13.53% 33.29% 62.87% 56.28% 81.63% 111.53% 100.00%
P/EPS 171.00 142.17 142.89 81.21 337.05 176.36 205.00 -11.36%
  QoQ % 20.28% -0.50% 75.95% -75.91% 91.11% -13.97% -
  Horiz. % 83.41% 69.35% 69.70% 39.61% 164.41% 86.03% 100.00%
EY 0.58 0.70 0.70 1.23 0.30 0.57 0.49 11.86%
  QoQ % -17.14% 0.00% -43.09% 310.00% -47.37% 16.33% -
  Horiz. % 118.37% 142.86% 142.86% 251.02% 61.22% 116.33% 100.00%
DY 0.00 0.00 4.60 2.50 0.00 0.00 2.93 -
  QoQ % 0.00% 0.00% 84.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 157.00% 85.32% 0.00% 0.00% 100.00%
P/NAPS 1.24 1.26 1.33 1.59 1.86 1.86 1.98 -26.74%
  QoQ % -1.59% -5.26% -16.35% -14.52% 0.00% -6.06% -
  Horiz. % 62.63% 63.64% 67.17% 80.30% 93.94% 93.94% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 28/11/18 28/08/18 25/05/18 23/02/18 24/11/17 29/08/17 -
Price 2.2900 2.4900 2.5000 2.9500 3.7500 3.8100 4.0600 -
P/RPS 4.31 10.69 18.65 16.06 25.49 33.92 30.67 -72.87%
  QoQ % -59.68% -42.68% 16.13% -36.99% -24.85% 10.60% -
  Horiz. % 14.05% 34.85% 60.81% 52.36% 83.11% 110.60% 100.00%
P/EPS 175.60 147.50 136.87 74.86 339.77 173.18 203.00 -9.19%
  QoQ % 19.05% 7.77% 82.83% -77.97% 96.19% -14.69% -
  Horiz. % 86.50% 72.66% 67.42% 36.88% 167.37% 85.31% 100.00%
EY 0.57 0.68 0.73 1.34 0.29 0.58 0.49 10.58%
  QoQ % -16.18% -6.85% -45.52% 362.07% -50.00% 18.37% -
  Horiz. % 116.33% 138.78% 148.98% 273.47% 59.18% 118.37% 100.00%
DY 0.00 0.00 4.80 2.71 0.00 0.00 2.96 -
  QoQ % 0.00% 0.00% 77.12% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 162.16% 91.55% 0.00% 0.00% 100.00%
P/NAPS 1.27 1.30 1.28 1.47 1.88 1.82 1.96 -25.06%
  QoQ % -2.31% 1.56% -12.93% -21.81% 3.30% -7.14% -
  Horiz. % 64.80% 66.33% 65.31% 75.00% 95.92% 92.86% 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. 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. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
Partners & Brokers