Highlights

[PTARAS] QoQ TTM Result on 2019-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 22-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     10.60%    YoY -     104.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 373,900 438,948 406,097 368,193 315,919 247,156 179,303 63.30%
  QoQ % -14.82% 8.09% 10.29% 16.55% 27.82% 37.84% -
  Horiz. % 208.53% 244.81% 226.49% 205.35% 176.19% 137.84% 100.00%
PBT 39,262 51,682 54,838 36,046 31,606 17,861 23,582 40.52%
  QoQ % -24.03% -5.76% 52.13% 14.05% 76.96% -24.26% -
  Horiz. % 166.49% 219.16% 232.54% 152.85% 134.03% 75.74% 100.00%
Tax -7,572 -6,970 -4,162 -7,177 -5,503 -4,960 -9,097 -11.52%
  QoQ % -8.64% -67.47% 42.01% -30.42% -10.95% 45.48% -
  Horiz. % 83.24% 76.62% 45.75% 78.89% 60.49% 54.52% 100.00%
NP 31,690 44,712 50,676 28,869 26,103 12,901 14,485 68.61%
  QoQ % -29.12% -11.77% 75.54% 10.60% 102.33% -10.94% -
  Horiz. % 218.78% 308.68% 349.85% 199.30% 180.21% 89.06% 100.00%
NP to SH 31,690 44,712 50,676 28,869 26,103 12,901 14,485 68.61%
  QoQ % -29.12% -11.77% 75.54% 10.60% 102.33% -10.94% -
  Horiz. % 218.78% 308.68% 349.85% 199.30% 180.21% 89.06% 100.00%
Tax Rate 19.29 % 13.49 % 7.59 % 19.91 % 17.41 % 27.77 % 38.58 % -37.03%
  QoQ % 42.99% 77.73% -61.88% 14.36% -37.31% -28.02% -
  Horiz. % 50.00% 34.97% 19.67% 51.61% 45.13% 71.98% 100.00%
Total Cost 342,210 394,236 355,421 339,324 289,816 234,255 164,818 62.82%
  QoQ % -13.20% 10.92% 4.74% 17.08% 23.72% 42.13% -
  Horiz. % 207.63% 239.19% 215.64% 205.88% 175.84% 142.13% 100.00%
Net Worth 323,436 326,753 328,412 323,436 318,460 315,143 298,556 5.49%
  QoQ % -1.02% -0.51% 1.54% 1.56% 1.05% 5.56% -
  Horiz. % 108.33% 109.44% 110.00% 108.33% 106.67% 105.56% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 16,586 26,538 33,172 33,172 33,172 33,096 33,031 -36.85%
  QoQ % -37.50% -20.00% 0.00% 0.00% 0.23% 0.20% -
  Horiz. % 50.21% 80.34% 100.43% 100.43% 100.43% 100.20% 100.00%
Div Payout % 52.34 % 59.35 % 65.46 % 114.91 % 127.08 % 256.54 % 228.04 % -62.55%
  QoQ % -11.81% -9.33% -43.03% -9.58% -50.46% 12.50% -
  Horiz. % 22.95% 26.03% 28.71% 50.39% 55.73% 112.50% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 323,436 326,753 328,412 323,436 318,460 315,143 298,556 5.49%
  QoQ % -1.02% -0.51% 1.54% 1.56% 1.05% 5.56% -
  Horiz. % 108.33% 109.44% 110.00% 108.33% 106.67% 105.56% 100.00%
NOSH 165,864 165,864 165,864 165,864 165,864 165,864 165,864 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 8.48 % 10.19 % 12.48 % 7.84 % 8.26 % 5.22 % 8.08 % 3.28%
  QoQ % -16.78% -18.35% 59.18% -5.08% 58.24% -35.40% -
  Horiz. % 104.95% 126.11% 154.46% 97.03% 102.23% 64.60% 100.00%
ROE 9.80 % 13.68 % 15.43 % 8.93 % 8.20 % 4.09 % 4.85 % 59.90%
  QoQ % -28.36% -11.34% 72.79% 8.90% 100.49% -15.67% -
  Horiz. % 202.06% 282.06% 318.14% 184.12% 169.07% 84.33% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 225.42 264.64 244.84 221.98 190.47 149.01 108.10 63.29%
  QoQ % -14.82% 8.09% 10.30% 16.54% 27.82% 37.84% -
  Horiz. % 208.53% 244.81% 226.49% 205.35% 176.20% 137.84% 100.00%
EPS 19.11 26.96 30.55 17.41 15.74 7.78 8.73 68.67%
  QoQ % -29.12% -11.75% 75.47% 10.61% 102.31% -10.88% -
  Horiz. % 218.90% 308.82% 349.94% 199.43% 180.30% 89.12% 100.00%
DPS 10.00 16.00 20.00 20.00 20.00 20.00 20.00 -37.03%
  QoQ % -37.50% -20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 80.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.9500 1.9700 1.9800 1.9500 1.9200 1.9000 1.8000 5.49%
  QoQ % -1.02% -0.51% 1.54% 1.56% 1.05% 5.56% -
  Horiz. % 108.33% 109.44% 110.00% 108.33% 106.67% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 225.42 264.64 244.84 221.98 190.47 149.01 108.10 63.29%
  QoQ % -14.82% 8.09% 10.30% 16.54% 27.82% 37.84% -
  Horiz. % 208.53% 244.81% 226.49% 205.35% 176.20% 137.84% 100.00%
EPS 19.11 26.96 30.55 17.41 15.74 7.78 8.73 68.67%
  QoQ % -29.12% -11.75% 75.47% 10.61% 102.31% -10.88% -
  Horiz. % 218.90% 308.82% 349.94% 199.43% 180.30% 89.12% 100.00%
DPS 10.00 16.00 20.00 20.00 20.00 20.00 20.00 -37.03%
  QoQ % -37.50% -20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 80.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.9500 1.9700 1.9800 1.9500 1.9200 1.9000 1.8000 5.49%
  QoQ % -1.02% -0.51% 1.54% 1.56% 1.05% 5.56% -
  Horiz. % 108.33% 109.44% 110.00% 108.33% 106.67% 105.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.6000 2.5000 3.0000 3.3200 2.4300 2.1600 2.2300 -
P/RPS 1.15 0.94 1.23 1.50 1.28 1.45 2.06 -32.23%
  QoQ % 22.34% -23.58% -18.00% 17.19% -11.72% -29.61% -
  Horiz. % 55.83% 45.63% 59.71% 72.82% 62.14% 70.39% 100.00%
P/EPS 13.61 9.27 9.82 19.07 15.44 27.77 25.54 -34.30%
  QoQ % 46.82% -5.60% -48.51% 23.51% -44.40% 8.73% -
  Horiz. % 53.29% 36.30% 38.45% 74.67% 60.45% 108.73% 100.00%
EY 7.35 10.78 10.18 5.24 6.48 3.60 3.92 52.11%
  QoQ % -31.82% 5.89% 94.27% -19.14% 80.00% -8.16% -
  Horiz. % 187.50% 275.00% 259.69% 133.67% 165.31% 91.84% 100.00%
DY 3.85 6.40 6.67 6.02 8.23 9.26 8.97 -43.13%
  QoQ % -39.84% -4.05% 10.80% -26.85% -11.12% 3.23% -
  Horiz. % 42.92% 71.35% 74.36% 67.11% 91.75% 103.23% 100.00%
P/NAPS 1.33 1.27 1.52 1.70 1.27 1.14 1.24 4.79%
  QoQ % 4.72% -16.45% -10.59% 33.86% 11.40% -8.06% -
  Horiz. % 107.26% 102.42% 122.58% 137.10% 102.42% 91.94% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 29/05/20 21/02/20 22/11/19 29/08/19 24/05/19 22/02/19 -
Price 2.2800 2.6500 3.0500 3.2800 2.9800 2.4800 2.2900 -
P/RPS 1.01 1.00 1.25 1.48 1.56 1.66 2.12 -39.03%
  QoQ % 1.00% -20.00% -15.54% -5.13% -6.02% -21.70% -
  Horiz. % 47.64% 47.17% 58.96% 69.81% 73.58% 78.30% 100.00%
P/EPS 11.93 9.83 9.98 18.85 18.94 31.88 26.22 -40.87%
  QoQ % 21.36% -1.50% -47.06% -0.48% -40.59% 21.59% -
  Horiz. % 45.50% 37.49% 38.06% 71.89% 72.23% 121.59% 100.00%
EY 8.38 10.17 10.02 5.31 5.28 3.14 3.81 69.21%
  QoQ % -17.60% 1.50% 88.70% 0.57% 68.15% -17.59% -
  Horiz. % 219.95% 266.93% 262.99% 139.37% 138.58% 82.41% 100.00%
DY 4.39 6.04 6.56 6.10 6.71 8.06 8.73 -36.79%
  QoQ % -27.32% -7.93% 7.54% -9.09% -16.75% -7.67% -
  Horiz. % 50.29% 69.19% 75.14% 69.87% 76.86% 92.33% 100.00%
P/NAPS 1.17 1.35 1.54 1.68 1.55 1.31 1.27 -5.33%
  QoQ % -13.33% -12.34% -8.33% 8.39% 18.32% 3.15% -
  Horiz. % 92.13% 106.30% 121.26% 132.28% 122.05% 103.15% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS