Highlights

[PTARAS] QoQ TTM Result on 2017-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     -4.90%    YoY -     103.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 95,424 117,683 153,181 193,737 213,003 189,402 160,846 -29.42%
  QoQ % -18.91% -23.17% -20.93% -9.04% 12.46% 17.75% -
  Horiz. % 59.33% 73.17% 95.23% 120.45% 132.43% 117.75% 100.00%
PBT 17,945 18,134 30,092 42,422 48,335 41,846 30,837 -30.32%
  QoQ % -1.04% -39.74% -29.07% -12.23% 15.51% 35.70% -
  Horiz. % 58.19% 58.81% 97.58% 137.57% 156.74% 135.70% 100.00%
Tax -2,592 -832 -3,292 -6,175 -10,220 -8,791 -6,570 -46.24%
  QoQ % -211.54% 74.73% 46.69% 39.58% -16.26% -33.81% -
  Horiz. % 39.45% 12.66% 50.11% 93.99% 155.56% 133.81% 100.00%
NP 15,353 17,302 26,800 36,247 38,115 33,055 24,267 -26.32%
  QoQ % -11.26% -35.44% -26.06% -4.90% 15.31% 36.21% -
  Horiz. % 63.27% 71.30% 110.44% 149.37% 157.07% 136.21% 100.00%
NP to SH 15,353 17,302 26,800 36,247 38,115 33,055 24,267 -26.32%
  QoQ % -11.26% -35.44% -26.06% -4.90% 15.31% 36.21% -
  Horiz. % 63.27% 71.30% 110.44% 149.37% 157.07% 136.21% 100.00%
Tax Rate 14.44 % 4.59 % 10.94 % 14.56 % 21.14 % 21.01 % 21.31 % -22.87%
  QoQ % 214.60% -58.04% -24.86% -31.13% 0.62% -1.41% -
  Horiz. % 67.76% 21.54% 51.34% 68.32% 99.20% 98.59% 100.00%
Total Cost 80,071 100,381 126,381 157,490 174,888 156,347 136,579 -29.98%
  QoQ % -20.23% -20.57% -19.75% -9.95% 11.86% 14.47% -
  Horiz. % 58.63% 73.50% 92.53% 115.31% 128.05% 114.47% 100.00%
Net Worth 331,758 329,980 356,819 338,651 344,622 337,929 345,559 -2.68%
  QoQ % 0.54% -7.52% 5.36% -1.73% 1.98% -2.21% -
  Horiz. % 96.01% 95.49% 103.26% 98.00% 99.73% 97.79% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 32,836 32,636 32,636 32,636 32,279 32,200 32,200 1.31%
  QoQ % 0.61% 0.00% 0.00% 1.11% 0.25% 0.00% -
  Horiz. % 101.97% 101.35% 101.35% 101.35% 100.25% 100.00% 100.00%
Div Payout % 213.88 % 188.63 % 121.78 % 90.04 % 84.69 % 97.42 % 132.69 % 37.51%
  QoQ % 13.39% 54.89% 35.25% 6.32% -13.07% -26.58% -
  Horiz. % 161.19% 142.16% 91.78% 67.86% 63.83% 73.42% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 331,758 329,980 356,819 338,651 344,622 337,929 345,559 -2.68%
  QoQ % 0.54% -7.52% 5.36% -1.73% 1.98% -2.21% -
  Horiz. % 96.01% 95.49% 103.26% 98.00% 99.73% 97.79% 100.00%
NOSH 165,054 164,990 170,727 163,600 162,557 164,043 162,999 0.84%
  QoQ % 0.04% -3.36% 4.36% 0.64% -0.91% 0.64% -
  Horiz. % 101.26% 101.22% 104.74% 100.37% 99.73% 100.64% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 16.09 % 14.70 % 17.50 % 18.71 % 17.89 % 17.45 % 15.09 % 4.37%
  QoQ % 9.46% -16.00% -6.47% 4.58% 2.52% 15.64% -
  Horiz. % 106.63% 97.42% 115.97% 123.99% 118.56% 115.64% 100.00%
ROE 4.63 % 5.24 % 7.51 % 10.70 % 11.06 % 9.78 % 7.02 % -24.25%
  QoQ % -11.64% -30.23% -29.81% -3.25% 13.09% 39.32% -
  Horiz. % 65.95% 74.64% 106.98% 152.42% 157.55% 139.32% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 57.81 71.33 89.72 118.42 131.03 115.46 98.68 -30.01%
  QoQ % -18.95% -20.50% -24.24% -9.62% 13.49% 17.00% -
  Horiz. % 58.58% 72.28% 90.92% 120.00% 132.78% 117.00% 100.00%
EPS 9.30 10.49 15.70 22.16 23.45 20.15 14.89 -26.95%
  QoQ % -11.34% -33.18% -29.15% -5.50% 16.38% 35.33% -
  Horiz. % 62.46% 70.45% 105.44% 148.82% 157.49% 135.33% 100.00%
DPS 19.89 19.78 19.12 20.00 20.00 19.63 19.76 0.44%
  QoQ % 0.56% 3.45% -4.40% 0.00% 1.88% -0.66% -
  Horiz. % 100.66% 100.10% 96.76% 101.21% 101.21% 99.34% 100.00%
NAPS 2.0100 2.0000 2.0900 2.0700 2.1200 2.0600 2.1200 -3.49%
  QoQ % 0.50% -4.31% 0.97% -2.36% 2.91% -2.83% -
  Horiz. % 94.81% 94.34% 98.58% 97.64% 100.00% 97.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 57.53 70.95 92.35 116.80 128.42 114.19 96.97 -29.42%
  QoQ % -18.91% -23.17% -20.93% -9.05% 12.46% 17.76% -
  Horiz. % 59.33% 73.17% 95.24% 120.45% 132.43% 117.76% 100.00%
EPS 9.26 10.43 16.16 21.85 22.98 19.93 14.63 -26.30%
  QoQ % -11.22% -35.46% -26.04% -4.92% 15.30% 36.23% -
  Horiz. % 63.29% 71.29% 110.46% 149.35% 157.07% 136.23% 100.00%
DPS 19.80 19.68 19.68 19.68 19.46 19.41 19.41 1.34%
  QoQ % 0.61% 0.00% 0.00% 1.13% 0.26% 0.00% -
  Horiz. % 102.01% 101.39% 101.39% 101.39% 100.26% 100.00% 100.00%
NAPS 2.0002 1.9895 2.1513 2.0417 2.0777 2.0374 2.0834 -2.68%
  QoQ % 0.54% -7.52% 5.37% -1.73% 1.98% -2.21% -
  Horiz. % 96.01% 95.49% 103.26% 98.00% 99.73% 97.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.2000 3.7200 3.8800 4.1000 3.5200 3.5200 3.5600 -
P/RPS 5.54 5.22 4.32 3.46 2.69 3.05 3.61 33.08%
  QoQ % 6.13% 20.83% 24.86% 28.62% -11.80% -15.51% -
  Horiz. % 153.46% 144.60% 119.67% 95.84% 74.52% 84.49% 100.00%
P/EPS 34.40 35.47 24.72 18.51 15.01 17.47 23.91 27.47%
  QoQ % -3.02% 43.49% 33.55% 23.32% -14.08% -26.93% -
  Horiz. % 143.87% 148.35% 103.39% 77.42% 62.78% 73.07% 100.00%
EY 2.91 2.82 4.05 5.40 6.66 5.72 4.18 -21.47%
  QoQ % 3.19% -30.37% -25.00% -18.92% 16.43% 36.84% -
  Horiz. % 69.62% 67.46% 96.89% 129.19% 159.33% 136.84% 100.00%
DY 6.22 5.32 4.93 4.88 5.68 5.58 5.55 7.90%
  QoQ % 16.92% 7.91% 1.02% -14.08% 1.79% 0.54% -
  Horiz. % 112.07% 95.86% 88.83% 87.93% 102.34% 100.54% 100.00%
P/NAPS 1.59 1.86 1.86 1.98 1.66 1.71 1.68 -3.61%
  QoQ % -14.52% 0.00% -6.06% 19.28% -2.92% 1.79% -
  Horiz. % 94.64% 110.71% 110.71% 117.86% 98.81% 101.79% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 23/02/18 24/11/17 29/08/17 26/05/17 17/02/17 18/11/16 -
Price 2.9500 3.7500 3.8100 4.0600 3.8700 3.5200 3.4500 -
P/RPS 5.10 5.26 4.25 3.43 2.95 3.05 3.50 28.56%
  QoQ % -3.04% 23.76% 23.91% 16.27% -3.28% -12.86% -
  Horiz. % 145.71% 150.29% 121.43% 98.00% 84.29% 87.14% 100.00%
P/EPS 31.71 35.76 24.27 18.32 16.51 17.47 23.17 23.29%
  QoQ % -11.33% 47.34% 32.48% 10.96% -5.50% -24.60% -
  Horiz. % 136.86% 154.34% 104.75% 79.07% 71.26% 75.40% 100.00%
EY 3.15 2.80 4.12 5.46 6.06 5.72 4.32 -19.00%
  QoQ % 12.50% -32.04% -24.54% -9.90% 5.94% 32.41% -
  Horiz. % 72.92% 64.81% 95.37% 126.39% 140.28% 132.41% 100.00%
DY 6.74 5.27 5.02 4.93 5.17 5.58 5.73 11.44%
  QoQ % 27.89% 4.98% 1.83% -4.64% -7.35% -2.62% -
  Horiz. % 117.63% 91.97% 87.61% 86.04% 90.23% 97.38% 100.00%
P/NAPS 1.47 1.88 1.82 1.96 1.83 1.71 1.63 -6.66%
  QoQ % -21.81% 3.30% -7.14% 7.10% 7.02% 4.91% -
  Horiz. % 90.18% 115.34% 111.66% 120.25% 112.27% 104.91% 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.
 


 

197  119  436  1510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 NEXGRAM 0.010.00 
 KHEESAN 0.52+0.04 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.295+0.02 
 HSI-C7K 0.255+0.015 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 
 KNM-WB 0.07-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers