Highlights

[PTARAS] QoQ TTM 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 -     -26.06%    YoY -     10.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 95,912 95,424 117,683 153,181 193,737 213,003 189,402 -36.55%
  QoQ % 0.51% -18.91% -23.17% -20.93% -9.04% 12.46% -
  Horiz. % 50.64% 50.38% 62.13% 80.88% 102.29% 112.46% 100.00%
PBT 20,706 17,945 18,134 30,092 42,422 48,335 41,846 -37.52%
  QoQ % 15.39% -1.04% -39.74% -29.07% -12.23% 15.51% -
  Horiz. % 49.48% 42.88% 43.34% 71.91% 101.38% 115.51% 100.00%
Tax -5,607 -2,592 -832 -3,292 -6,175 -10,220 -8,791 -25.96%
  QoQ % -116.32% -211.54% 74.73% 46.69% 39.58% -16.26% -
  Horiz. % 63.78% 29.48% 9.46% 37.45% 70.24% 116.26% 100.00%
NP 15,099 15,353 17,302 26,800 36,247 38,115 33,055 -40.77%
  QoQ % -1.65% -11.26% -35.44% -26.06% -4.90% 15.31% -
  Horiz. % 45.68% 46.45% 52.34% 81.08% 109.66% 115.31% 100.00%
NP to SH 15,099 15,353 17,302 26,800 36,247 38,115 33,055 -40.77%
  QoQ % -1.65% -11.26% -35.44% -26.06% -4.90% 15.31% -
  Horiz. % 45.68% 46.45% 52.34% 81.08% 109.66% 115.31% 100.00%
Tax Rate 27.08 % 14.44 % 4.59 % 10.94 % 14.56 % 21.14 % 21.01 % 18.49%
  QoQ % 87.53% 214.60% -58.04% -24.86% -31.13% 0.62% -
  Horiz. % 128.89% 68.73% 21.85% 52.07% 69.30% 100.62% 100.00%
Total Cost 80,813 80,071 100,381 126,381 157,490 174,888 156,347 -35.67%
  QoQ % 0.93% -20.23% -20.57% -19.75% -9.95% 11.86% -
  Horiz. % 51.69% 51.21% 64.20% 80.83% 100.73% 111.86% 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 33,031 32,836 32,636 32,636 32,636 32,279 32,200 1.72%
  QoQ % 0.59% 0.61% 0.00% 0.00% 1.11% 0.25% -
  Horiz. % 102.58% 101.97% 101.35% 101.35% 101.35% 100.25% 100.00%
Div Payout % 218.77 % 213.88 % 188.63 % 121.78 % 90.04 % 84.69 % 97.42 % 71.74%
  QoQ % 2.29% 13.39% 54.89% 35.25% 6.32% -13.07% -
  Horiz. % 224.56% 219.54% 193.63% 125.01% 92.42% 86.93% 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 15.74 % 16.09 % 14.70 % 17.50 % 18.71 % 17.89 % 17.45 % -6.66%
  QoQ % -2.18% 9.46% -16.00% -6.47% 4.58% 2.52% -
  Horiz. % 90.20% 92.21% 84.24% 100.29% 107.22% 102.52% 100.00%
ROE 4.66 % 4.63 % 5.24 % 7.51 % 10.70 % 11.06 % 9.78 % -39.08%
  QoQ % 0.65% -11.64% -30.23% -29.81% -3.25% 13.09% -
  Horiz. % 47.65% 47.34% 53.58% 76.79% 109.41% 113.09% 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 58.05 57.81 71.33 89.72 118.42 131.03 115.46 -36.85%
  QoQ % 0.42% -18.95% -20.50% -24.24% -9.62% 13.49% -
  Horiz. % 50.28% 50.07% 61.78% 77.71% 102.56% 113.49% 100.00%
EPS 9.14 9.30 10.49 15.70 22.16 23.45 20.15 -41.05%
  QoQ % -1.72% -11.34% -33.18% -29.15% -5.50% 16.38% -
  Horiz. % 45.36% 46.15% 52.06% 77.92% 109.98% 116.38% 100.00%
DPS 19.99 19.89 19.78 19.12 20.00 20.00 19.63 1.22%
  QoQ % 0.50% 0.56% 3.45% -4.40% 0.00% 1.88% -
  Horiz. % 101.83% 101.32% 100.76% 97.40% 101.88% 101.88% 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 57.83 57.53 70.95 92.35 116.80 128.42 114.19 -36.54%
  QoQ % 0.52% -18.91% -23.17% -20.93% -9.05% 12.46% -
  Horiz. % 50.64% 50.38% 62.13% 80.87% 102.29% 112.46% 100.00%
EPS 9.10 9.26 10.43 16.16 21.85 22.98 19.93 -40.79%
  QoQ % -1.73% -11.22% -35.46% -26.04% -4.92% 15.30% -
  Horiz. % 45.66% 46.46% 52.33% 81.08% 109.63% 115.30% 100.00%
DPS 19.91 19.80 19.68 19.68 19.68 19.46 19.41 1.71%
  QoQ % 0.56% 0.61% 0.00% 0.00% 1.13% 0.26% -
  Horiz. % 102.58% 102.01% 101.39% 101.39% 101.39% 100.26% 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 4.50 5.54 5.22 4.32 3.46 2.69 3.05 29.69%
  QoQ % -18.77% 6.13% 20.83% 24.86% 28.62% -11.80% -
  Horiz. % 147.54% 181.64% 171.15% 141.64% 113.44% 88.20% 100.00%
P/EPS 28.56 34.40 35.47 24.72 18.51 15.01 17.47 38.90%
  QoQ % -16.98% -3.02% 43.49% 33.55% 23.32% -14.08% -
  Horiz. % 163.48% 196.91% 203.03% 141.50% 105.95% 85.92% 100.00%
EY 3.50 2.91 2.82 4.05 5.40 6.66 5.72 -27.99%
  QoQ % 20.27% 3.19% -30.37% -25.00% -18.92% 16.43% -
  Horiz. % 61.19% 50.87% 49.30% 70.80% 94.41% 116.43% 100.00%
DY 7.66 6.22 5.32 4.93 4.88 5.68 5.58 23.59%
  QoQ % 23.15% 16.92% 7.91% 1.02% -14.08% 1.79% -
  Horiz. % 137.28% 111.47% 95.34% 88.35% 87.46% 101.79% 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 17/02/17 -
Price 2.5000 2.9500 3.7500 3.8100 4.0600 3.8700 3.5200 -
P/RPS 4.31 5.10 5.26 4.25 3.43 2.95 3.05 26.01%
  QoQ % -15.49% -3.04% 23.76% 23.91% 16.27% -3.28% -
  Horiz. % 141.31% 167.21% 172.46% 139.34% 112.46% 96.72% 100.00%
P/EPS 27.36 31.71 35.76 24.27 18.32 16.51 17.47 34.97%
  QoQ % -13.72% -11.33% 47.34% 32.48% 10.96% -5.50% -
  Horiz. % 156.61% 181.51% 204.69% 138.92% 104.87% 94.50% 100.00%
EY 3.66 3.15 2.80 4.12 5.46 6.06 5.72 -25.81%
  QoQ % 16.19% 12.50% -32.04% -24.54% -9.90% 5.94% -
  Horiz. % 63.99% 55.07% 48.95% 72.03% 95.45% 105.94% 100.00%
DY 8.00 6.74 5.27 5.02 4.93 5.17 5.58 27.23%
  QoQ % 18.69% 27.89% 4.98% 1.83% -4.64% -7.35% -
  Horiz. % 143.37% 120.79% 94.44% 89.96% 88.35% 92.65% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers