Highlights

[PTARAS] QoQ TTM Result on 2019-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 29-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Jun-2019  [#4]
Profit Trend QoQ -     102.33%    YoY -     72.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 368,193 315,919 247,156 179,303 115,355 95,912 95,424 145.80%
  QoQ % 16.55% 27.82% 37.84% 55.44% 20.27% 0.51% -
  Horiz. % 385.85% 331.07% 259.01% 187.90% 120.89% 100.51% 100.00%
PBT 36,046 31,606 17,861 23,582 22,394 20,706 17,945 59.13%
  QoQ % 14.05% 76.96% -24.26% 5.30% 8.15% 15.39% -
  Horiz. % 200.87% 176.13% 99.53% 131.41% 124.79% 115.39% 100.00%
Tax -7,177 -5,503 -4,960 -9,097 -8,251 -5,607 -2,592 97.06%
  QoQ % -30.42% -10.95% 45.48% -10.25% -47.16% -116.32% -
  Horiz. % 276.89% 212.31% 191.36% 350.96% 318.33% 216.32% 100.00%
NP 28,869 26,103 12,901 14,485 14,143 15,099 15,353 52.29%
  QoQ % 10.60% 102.33% -10.94% 2.42% -6.33% -1.65% -
  Horiz. % 188.03% 170.02% 84.03% 94.35% 92.12% 98.35% 100.00%
NP to SH 28,869 26,103 12,901 14,485 14,143 15,099 15,353 52.29%
  QoQ % 10.60% 102.33% -10.94% 2.42% -6.33% -1.65% -
  Horiz. % 188.03% 170.02% 84.03% 94.35% 92.12% 98.35% 100.00%
Tax Rate 19.91 % 17.41 % 27.77 % 38.58 % 36.84 % 27.08 % 14.44 % 23.86%
  QoQ % 14.36% -37.31% -28.02% 4.72% 36.04% 87.53% -
  Horiz. % 137.88% 120.57% 192.31% 267.17% 255.12% 187.53% 100.00%
Total Cost 339,324 289,816 234,255 164,818 101,212 80,813 80,071 161.64%
  QoQ % 17.08% 23.72% 42.13% 62.84% 25.24% 0.93% -
  Horiz. % 423.78% 361.95% 292.56% 205.84% 126.40% 100.93% 100.00%
Net Worth 323,436 318,460 315,143 298,556 316,801 323,844 331,758 -1.68%
  QoQ % 1.56% 1.05% 5.56% -5.76% -2.17% -2.39% -
  Horiz. % 97.49% 95.99% 94.99% 89.99% 95.49% 97.61% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 33,172 33,172 33,096 33,031 33,031 33,031 32,836 0.68%
  QoQ % 0.00% 0.23% 0.20% 0.00% 0.00% 0.59% -
  Horiz. % 101.03% 101.03% 100.79% 100.59% 100.59% 100.59% 100.00%
Div Payout % 114.91 % 127.08 % 256.54 % 228.04 % 233.55 % 218.77 % 213.88 % -33.89%
  QoQ % -9.58% -50.46% 12.50% -2.36% 6.76% 2.29% -
  Horiz. % 53.73% 59.42% 119.95% 106.62% 109.20% 102.29% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 323,436 318,460 315,143 298,556 316,801 323,844 331,758 -1.68%
  QoQ % 1.56% 1.05% 5.56% -5.76% -2.17% -2.39% -
  Horiz. % 97.49% 95.99% 94.99% 89.99% 95.49% 97.61% 100.00%
NOSH 165,864 165,864 165,864 165,864 165,864 165,227 165,054 0.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.39% 0.10% -
  Horiz. % 100.49% 100.49% 100.49% 100.49% 100.49% 100.10% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.84 % 8.26 % 5.22 % 8.08 % 12.26 % 15.74 % 16.09 % -38.05%
  QoQ % -5.08% 58.24% -35.40% -34.09% -22.11% -2.18% -
  Horiz. % 48.73% 51.34% 32.44% 50.22% 76.20% 97.82% 100.00%
ROE 8.93 % 8.20 % 4.09 % 4.85 % 4.46 % 4.66 % 4.63 % 54.88%
  QoQ % 8.90% 100.49% -15.67% 8.74% -4.29% 0.65% -
  Horiz. % 192.87% 177.11% 88.34% 104.75% 96.33% 100.65% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 221.98 190.47 149.01 108.10 69.55 58.05 57.81 145.01%
  QoQ % 16.54% 27.82% 37.84% 55.43% 19.81% 0.42% -
  Horiz. % 383.98% 329.48% 257.76% 186.99% 120.31% 100.42% 100.00%
EPS 17.41 15.74 7.78 8.73 8.53 9.14 9.30 51.84%
  QoQ % 10.61% 102.31% -10.88% 2.34% -6.67% -1.72% -
  Horiz. % 187.20% 169.25% 83.66% 93.87% 91.72% 98.28% 100.00%
DPS 20.00 20.00 20.00 20.00 20.00 19.99 19.89 0.37%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.05% 0.50% -
  Horiz. % 100.55% 100.55% 100.55% 100.55% 100.55% 100.50% 100.00%
NAPS 1.9500 1.9200 1.9000 1.8000 1.9100 1.9600 2.0100 -2.00%
  QoQ % 1.56% 1.05% 5.56% -5.76% -2.55% -2.49% -
  Horiz. % 97.01% 95.52% 94.53% 89.55% 95.02% 97.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 221.98 190.47 149.01 108.10 69.55 57.83 57.53 145.80%
  QoQ % 16.54% 27.82% 37.84% 55.43% 20.27% 0.52% -
  Horiz. % 385.85% 331.08% 259.01% 187.90% 120.89% 100.52% 100.00%
EPS 17.41 15.74 7.78 8.73 8.53 9.10 9.26 52.27%
  QoQ % 10.61% 102.31% -10.88% 2.34% -6.26% -1.73% -
  Horiz. % 188.01% 169.98% 84.02% 94.28% 92.12% 98.27% 100.00%
DPS 20.00 20.00 20.00 20.00 20.00 19.91 19.80 0.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.45% 0.56% -
  Horiz. % 101.01% 101.01% 101.01% 101.01% 101.01% 100.56% 100.00%
NAPS 1.9500 1.9200 1.9000 1.8000 1.9100 1.9525 2.0002 -1.68%
  QoQ % 1.56% 1.05% 5.56% -5.76% -2.18% -2.38% -
  Horiz. % 97.49% 95.99% 94.99% 89.99% 95.49% 97.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.3200 2.4300 2.1600 2.2300 2.4000 2.6100 3.2000 -
P/RPS 1.50 1.28 1.45 2.06 3.45 4.50 5.54 -58.11%
  QoQ % 17.19% -11.72% -29.61% -40.29% -23.33% -18.77% -
  Horiz. % 27.08% 23.10% 26.17% 37.18% 62.27% 81.23% 100.00%
P/EPS 19.07 15.44 27.77 25.54 28.15 28.56 34.40 -32.49%
  QoQ % 23.51% -44.40% 8.73% -9.27% -1.44% -16.98% -
  Horiz. % 55.44% 44.88% 80.73% 74.24% 81.83% 83.02% 100.00%
EY 5.24 6.48 3.60 3.92 3.55 3.50 2.91 47.96%
  QoQ % -19.14% 80.00% -8.16% 10.42% 1.43% 20.27% -
  Horiz. % 180.07% 222.68% 123.71% 134.71% 121.99% 120.27% 100.00%
DY 6.02 8.23 9.26 8.97 8.33 7.66 6.22 -2.15%
  QoQ % -26.85% -11.12% 3.23% 7.68% 8.75% 23.15% -
  Horiz. % 96.78% 132.32% 148.87% 144.21% 133.92% 123.15% 100.00%
P/NAPS 1.70 1.27 1.14 1.24 1.26 1.33 1.59 4.56%
  QoQ % 33.86% 11.40% -8.06% -1.59% -5.26% -16.35% -
  Horiz. % 106.92% 79.87% 71.70% 77.99% 79.25% 83.65% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 29/08/19 24/05/19 22/02/19 28/11/18 28/08/18 25/05/18 -
Price 3.2800 2.9800 2.4800 2.2900 2.4900 2.5000 2.9500 -
P/RPS 1.48 1.56 1.66 2.12 3.58 4.31 5.10 -56.13%
  QoQ % -5.13% -6.02% -21.70% -40.78% -16.94% -15.49% -
  Horiz. % 29.02% 30.59% 32.55% 41.57% 70.20% 84.51% 100.00%
P/EPS 18.85 18.94 31.88 26.22 29.20 27.36 31.71 -29.28%
  QoQ % -0.48% -40.59% 21.59% -10.21% 6.73% -13.72% -
  Horiz. % 59.44% 59.73% 100.54% 82.69% 92.08% 86.28% 100.00%
EY 5.31 5.28 3.14 3.81 3.42 3.66 3.15 41.60%
  QoQ % 0.57% 68.15% -17.59% 11.40% -6.56% 16.19% -
  Horiz. % 168.57% 167.62% 99.68% 120.95% 108.57% 116.19% 100.00%
DY 6.10 6.71 8.06 8.73 8.03 8.00 6.74 -6.43%
  QoQ % -9.09% -16.75% -7.67% 8.72% 0.37% 18.69% -
  Horiz. % 90.50% 99.55% 119.58% 129.53% 119.14% 118.69% 100.00%
P/NAPS 1.68 1.55 1.31 1.27 1.30 1.28 1.47 9.30%
  QoQ % 8.39% 18.32% 3.15% -2.31% 1.56% -12.93% -
  Horiz. % 114.29% 105.44% 89.12% 86.39% 88.44% 87.07% 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.
 


 

147  150  425  1543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.2550.00 
 WCEHB 0.325+0.02 
 HSI-H8F 0.23-0.015 
 SLVEST 0.885+0.02 
 PERDANA-PR 0.015-0.005 
 FPGROUP 0.6850.00 
 HSI-C7F 0.07-0.005 
 DGB 0.1450.00 
 MEDIAC 0.22+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers