Highlights

[PTARAS] QoQ TTM Result on 2018-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -6.33%    YoY -     -47.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 315,919 247,156 179,303 115,355 95,912 95,424 117,683 93.51%
  QoQ % 27.82% 37.84% 55.44% 20.27% 0.51% -18.91% -
  Horiz. % 268.45% 210.02% 152.36% 98.02% 81.50% 81.09% 100.00%
PBT 31,606 17,861 23,582 22,394 20,706 17,945 18,134 44.97%
  QoQ % 76.96% -24.26% 5.30% 8.15% 15.39% -1.04% -
  Horiz. % 174.29% 98.49% 130.04% 123.49% 114.18% 98.96% 100.00%
Tax -5,503 -4,960 -9,097 -8,251 -5,607 -2,592 -832 253.58%
  QoQ % -10.95% 45.48% -10.25% -47.16% -116.32% -211.54% -
  Horiz. % 661.42% 596.15% 1,093.39% 991.71% 673.92% 311.54% 100.00%
NP 26,103 12,901 14,485 14,143 15,099 15,353 17,302 31.64%
  QoQ % 102.33% -10.94% 2.42% -6.33% -1.65% -11.26% -
  Horiz. % 150.87% 74.56% 83.72% 81.74% 87.27% 88.74% 100.00%
NP to SH 26,103 12,901 14,485 14,143 15,099 15,353 17,302 31.64%
  QoQ % 102.33% -10.94% 2.42% -6.33% -1.65% -11.26% -
  Horiz. % 150.87% 74.56% 83.72% 81.74% 87.27% 88.74% 100.00%
Tax Rate 17.41 % 27.77 % 38.58 % 36.84 % 27.08 % 14.44 % 4.59 % 143.81%
  QoQ % -37.31% -28.02% 4.72% 36.04% 87.53% 214.60% -
  Horiz. % 379.30% 605.01% 840.52% 802.61% 589.98% 314.60% 100.00%
Total Cost 289,816 234,255 164,818 101,212 80,813 80,071 100,381 103.15%
  QoQ % 23.72% 42.13% 62.84% 25.24% 0.93% -20.23% -
  Horiz. % 288.72% 233.37% 164.19% 100.83% 80.51% 79.77% 100.00%
Net Worth 318,460 315,143 298,556 316,801 323,844 331,758 329,980 -2.35%
  QoQ % 1.05% 5.56% -5.76% -2.17% -2.39% 0.54% -
  Horiz. % 96.51% 95.50% 90.48% 96.01% 98.14% 100.54% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 33,172 33,096 33,031 33,031 33,031 32,836 32,636 1.10%
  QoQ % 0.23% 0.20% 0.00% 0.00% 0.59% 0.61% -
  Horiz. % 101.64% 101.41% 101.21% 101.21% 101.21% 100.61% 100.00%
Div Payout % 127.08 % 256.54 % 228.04 % 233.55 % 218.77 % 213.88 % 188.63 % -23.21%
  QoQ % -50.46% 12.50% -2.36% 6.76% 2.29% 13.39% -
  Horiz. % 67.37% 136.00% 120.89% 123.81% 115.98% 113.39% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 318,460 315,143 298,556 316,801 323,844 331,758 329,980 -2.35%
  QoQ % 1.05% 5.56% -5.76% -2.17% -2.39% 0.54% -
  Horiz. % 96.51% 95.50% 90.48% 96.01% 98.14% 100.54% 100.00%
NOSH 165,864 165,864 165,864 165,864 165,227 165,054 164,990 0.35%
  QoQ % 0.00% 0.00% 0.00% 0.39% 0.10% 0.04% -
  Horiz. % 100.53% 100.53% 100.53% 100.53% 100.14% 100.04% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.26 % 5.22 % 8.08 % 12.26 % 15.74 % 16.09 % 14.70 % -31.98%
  QoQ % 58.24% -35.40% -34.09% -22.11% -2.18% 9.46% -
  Horiz. % 56.19% 35.51% 54.97% 83.40% 107.07% 109.46% 100.00%
ROE 8.20 % 4.09 % 4.85 % 4.46 % 4.66 % 4.63 % 5.24 % 34.90%
  QoQ % 100.49% -15.67% 8.74% -4.29% 0.65% -11.64% -
  Horiz. % 156.49% 78.05% 92.56% 85.11% 88.93% 88.36% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 190.47 149.01 108.10 69.55 58.05 57.81 71.33 92.82%
  QoQ % 27.82% 37.84% 55.43% 19.81% 0.42% -18.95% -
  Horiz. % 267.03% 208.90% 151.55% 97.50% 81.38% 81.05% 100.00%
EPS 15.74 7.78 8.73 8.53 9.14 9.30 10.49 31.16%
  QoQ % 102.31% -10.88% 2.34% -6.67% -1.72% -11.34% -
  Horiz. % 150.05% 74.17% 83.22% 81.32% 87.13% 88.66% 100.00%
DPS 20.00 20.00 20.00 20.00 19.99 19.89 19.78 0.74%
  QoQ % 0.00% 0.00% 0.00% 0.05% 0.50% 0.56% -
  Horiz. % 101.11% 101.11% 101.11% 101.11% 101.06% 100.56% 100.00%
NAPS 1.9200 1.9000 1.8000 1.9100 1.9600 2.0100 2.0000 -2.69%
  QoQ % 1.05% 5.56% -5.76% -2.55% -2.49% 0.50% -
  Horiz. % 96.00% 95.00% 90.00% 95.50% 98.00% 100.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 190.47 149.01 108.10 69.55 57.83 57.53 70.95 93.51%
  QoQ % 27.82% 37.84% 55.43% 20.27% 0.52% -18.91% -
  Horiz. % 268.46% 210.02% 152.36% 98.03% 81.51% 81.09% 100.00%
EPS 15.74 7.78 8.73 8.53 9.10 9.26 10.43 31.67%
  QoQ % 102.31% -10.88% 2.34% -6.26% -1.73% -11.22% -
  Horiz. % 150.91% 74.59% 83.70% 81.78% 87.25% 88.78% 100.00%
DPS 20.00 20.00 20.00 20.00 19.91 19.80 19.68 1.08%
  QoQ % 0.00% 0.00% 0.00% 0.45% 0.56% 0.61% -
  Horiz. % 101.63% 101.63% 101.63% 101.63% 101.17% 100.61% 100.00%
NAPS 1.9200 1.9000 1.8000 1.9100 1.9525 2.0002 1.9895 -2.35%
  QoQ % 1.05% 5.56% -5.76% -2.18% -2.38% 0.54% -
  Horiz. % 96.51% 95.50% 90.47% 96.00% 98.14% 100.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.4300 2.1600 2.2300 2.4000 2.6100 3.2000 3.7200 -
P/RPS 1.28 1.45 2.06 3.45 4.50 5.54 5.22 -60.92%
  QoQ % -11.72% -29.61% -40.29% -23.33% -18.77% 6.13% -
  Horiz. % 24.52% 27.78% 39.46% 66.09% 86.21% 106.13% 100.00%
P/EPS 15.44 27.77 25.54 28.15 28.56 34.40 35.47 -42.65%
  QoQ % -44.40% 8.73% -9.27% -1.44% -16.98% -3.02% -
  Horiz. % 43.53% 78.29% 72.00% 79.36% 80.52% 96.98% 100.00%
EY 6.48 3.60 3.92 3.55 3.50 2.91 2.82 74.40%
  QoQ % 80.00% -8.16% 10.42% 1.43% 20.27% 3.19% -
  Horiz. % 229.79% 127.66% 139.01% 125.89% 124.11% 103.19% 100.00%
DY 8.23 9.26 8.97 8.33 7.66 6.22 5.32 33.87%
  QoQ % -11.12% 3.23% 7.68% 8.75% 23.15% 16.92% -
  Horiz. % 154.70% 174.06% 168.61% 156.58% 143.98% 116.92% 100.00%
P/NAPS 1.27 1.14 1.24 1.26 1.33 1.59 1.86 -22.51%
  QoQ % 11.40% -8.06% -1.59% -5.26% -16.35% -14.52% -
  Horiz. % 68.28% 61.29% 66.67% 67.74% 71.51% 85.48% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 24/05/19 22/02/19 28/11/18 28/08/18 25/05/18 23/02/18 -
Price 2.9800 2.4800 2.2900 2.4900 2.5000 2.9500 3.7500 -
P/RPS 1.56 1.66 2.12 3.58 4.31 5.10 5.26 -55.63%
  QoQ % -6.02% -21.70% -40.78% -16.94% -15.49% -3.04% -
  Horiz. % 29.66% 31.56% 40.30% 68.06% 81.94% 96.96% 100.00%
P/EPS 18.94 31.88 26.22 29.20 27.36 31.71 35.76 -34.61%
  QoQ % -40.59% 21.59% -10.21% 6.73% -13.72% -11.33% -
  Horiz. % 52.96% 89.15% 73.32% 81.66% 76.51% 88.67% 100.00%
EY 5.28 3.14 3.81 3.42 3.66 3.15 2.80 52.81%
  QoQ % 68.15% -17.59% 11.40% -6.56% 16.19% 12.50% -
  Horiz. % 188.57% 112.14% 136.07% 122.14% 130.71% 112.50% 100.00%
DY 6.71 8.06 8.73 8.03 8.00 6.74 5.27 17.53%
  QoQ % -16.75% -7.67% 8.72% 0.37% 18.69% 27.89% -
  Horiz. % 127.32% 152.94% 165.65% 152.37% 151.80% 127.89% 100.00%
P/NAPS 1.55 1.31 1.27 1.30 1.28 1.47 1.88 -12.11%
  QoQ % 18.32% 3.15% -2.31% 1.56% -12.93% -21.81% -
  Horiz. % 82.45% 69.68% 67.55% 69.15% 68.09% 78.19% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers