Highlights

[PTARAS] QoQ TTM Result on 2015-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 22-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -26.82%    YoY -     -39.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 160,846 136,874 143,304 171,674 214,567 242,999 257,389 -26.84%
  QoQ % 17.51% -4.49% -16.53% -19.99% -11.70% -5.59% -
  Horiz. % 62.49% 53.18% 55.68% 66.70% 83.36% 94.41% 100.00%
PBT 30,837 23,040 31,090 44,965 61,704 68,570 79,229 -46.60%
  QoQ % 33.84% -25.89% -30.86% -27.13% -10.01% -13.45% -
  Horiz. % 38.92% 29.08% 39.24% 56.75% 77.88% 86.55% 100.00%
Tax -6,570 -5,254 -6,991 -10,475 -14,574 -16,649 -18,057 -48.94%
  QoQ % -25.05% 24.85% 33.26% 28.13% 12.46% 7.80% -
  Horiz. % 36.38% 29.10% 38.72% 58.01% 80.71% 92.20% 100.00%
NP 24,267 17,786 24,099 34,490 47,130 51,921 61,172 -45.92%
  QoQ % 36.44% -26.20% -30.13% -26.82% -9.23% -15.12% -
  Horiz. % 39.67% 29.08% 39.40% 56.38% 77.05% 84.88% 100.00%
NP to SH 24,267 17,786 24,099 34,490 47,130 51,921 61,172 -45.92%
  QoQ % 36.44% -26.20% -30.13% -26.82% -9.23% -15.12% -
  Horiz. % 39.67% 29.08% 39.40% 56.38% 77.05% 84.88% 100.00%
Tax Rate 21.31 % 22.80 % 22.49 % 23.30 % 23.62 % 24.28 % 22.79 % -4.37%
  QoQ % -6.54% 1.38% -3.48% -1.35% -2.72% 6.54% -
  Horiz. % 93.51% 100.04% 98.68% 102.24% 103.64% 106.54% 100.00%
Total Cost 136,579 119,088 119,205 137,184 167,437 191,078 196,217 -21.41%
  QoQ % 14.69% -0.10% -13.11% -18.07% -12.37% -2.62% -
  Horiz. % 69.61% 60.69% 60.75% 69.91% 85.33% 97.38% 100.00%
Net Worth 345,559 326,068 334,452 327,448 352,495 343,590 338,188 1.44%
  QoQ % 5.98% -2.51% 2.14% -7.11% 2.59% 1.60% -
  Horiz. % 102.18% 96.42% 98.90% 96.82% 104.23% 101.60% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 32,200 32,200 30,669 28,963 28,963 28,963 25,664 16.28%
  QoQ % 0.00% 4.99% 5.89% 0.00% 0.00% 12.86% -
  Horiz. % 125.47% 125.47% 119.50% 112.86% 112.86% 112.86% 100.00%
Div Payout % 132.69 % 181.05 % 127.27 % 83.98 % 61.45 % 55.78 % 41.95 % 115.03%
  QoQ % -26.71% 42.26% 51.55% 36.66% 10.16% 32.97% -
  Horiz. % 316.31% 431.59% 303.38% 200.19% 146.48% 132.97% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 345,559 326,068 334,452 327,448 352,495 343,590 338,188 1.44%
  QoQ % 5.98% -2.51% 2.14% -7.11% 2.59% 1.60% -
  Horiz. % 102.18% 96.42% 98.90% 96.82% 104.23% 101.60% 100.00%
NOSH 162,999 160,624 161,571 158,187 163,951 161,309 160,279 1.13%
  QoQ % 1.48% -0.59% 2.14% -3.52% 1.64% 0.64% -
  Horiz. % 101.70% 100.22% 100.81% 98.70% 102.29% 100.64% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 15.09 % 12.99 % 16.82 % 20.09 % 21.97 % 21.37 % 23.77 % -26.07%
  QoQ % 16.17% -22.77% -16.28% -8.56% 2.81% -10.10% -
  Horiz. % 63.48% 54.65% 70.76% 84.52% 92.43% 89.90% 100.00%
ROE 7.02 % 5.45 % 7.21 % 10.53 % 13.37 % 15.11 % 18.09 % -46.71%
  QoQ % 28.81% -24.41% -31.53% -21.24% -11.52% -16.47% -
  Horiz. % 38.81% 30.13% 39.86% 58.21% 73.91% 83.53% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 98.68 85.21 88.69 108.53 130.87 150.64 160.59 -27.66%
  QoQ % 15.81% -3.92% -18.28% -17.07% -13.12% -6.20% -
  Horiz. % 61.45% 53.06% 55.23% 67.58% 81.49% 93.80% 100.00%
EPS 14.89 11.07 14.92 21.80 28.75 32.19 38.17 -46.52%
  QoQ % 34.51% -25.80% -31.56% -24.17% -10.69% -15.67% -
  Horiz. % 39.01% 29.00% 39.09% 57.11% 75.32% 84.33% 100.00%
DPS 19.76 20.05 18.98 18.31 17.67 18.00 16.00 15.07%
  QoQ % -1.45% 5.64% 3.66% 3.62% -1.83% 12.50% -
  Horiz. % 123.50% 125.31% 118.62% 114.44% 110.44% 112.50% 100.00%
NAPS 2.1200 2.0300 2.0700 2.0700 2.1500 2.1300 2.1100 0.31%
  QoQ % 4.43% -1.93% 0.00% -3.72% 0.94% 0.95% -
  Horiz. % 100.47% 96.21% 98.10% 98.10% 101.90% 100.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 96.97 82.52 86.40 103.50 129.36 146.50 155.18 -26.85%
  QoQ % 17.51% -4.49% -16.52% -19.99% -11.70% -5.59% -
  Horiz. % 62.49% 53.18% 55.68% 66.70% 83.36% 94.41% 100.00%
EPS 14.63 10.72 14.53 20.79 28.41 31.30 36.88 -45.92%
  QoQ % 36.47% -26.22% -30.11% -26.82% -9.23% -15.13% -
  Horiz. % 39.67% 29.07% 39.40% 56.37% 77.03% 84.87% 100.00%
DPS 19.41 19.41 18.49 17.46 17.46 17.46 15.47 16.28%
  QoQ % 0.00% 4.98% 5.90% 0.00% 0.00% 12.86% -
  Horiz. % 125.47% 125.47% 119.52% 112.86% 112.86% 112.86% 100.00%
NAPS 2.0834 1.9659 2.0164 1.9742 2.1252 2.0715 2.0389 1.45%
  QoQ % 5.98% -2.50% 2.14% -7.11% 2.59% 1.60% -
  Horiz. % 102.18% 96.42% 98.90% 96.83% 104.23% 101.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.5600 3.4600 3.6800 3.3000 3.3300 3.7700 4.0300 -
P/RPS 3.61 4.06 4.15 3.04 2.54 2.50 2.51 27.33%
  QoQ % -11.08% -2.17% 36.51% 19.69% 1.60% -0.40% -
  Horiz. % 143.82% 161.75% 165.34% 121.12% 101.20% 99.60% 100.00%
P/EPS 23.91 31.25 24.67 15.14 11.58 11.71 10.56 72.17%
  QoQ % -23.49% 26.67% 62.95% 30.74% -1.11% 10.89% -
  Horiz. % 226.42% 295.93% 233.62% 143.37% 109.66% 110.89% 100.00%
EY 4.18 3.20 4.05 6.61 8.63 8.54 9.47 -41.94%
  QoQ % 30.62% -20.99% -38.73% -23.41% 1.05% -9.82% -
  Horiz. % 44.14% 33.79% 42.77% 69.80% 91.13% 90.18% 100.00%
DY 5.55 5.79 5.16 5.55 5.31 4.77 3.97 24.95%
  QoQ % -4.15% 12.21% -7.03% 4.52% 11.32% 20.15% -
  Horiz. % 139.80% 145.84% 129.97% 139.80% 133.75% 120.15% 100.00%
P/NAPS 1.68 1.70 1.78 1.59 1.55 1.77 1.91 -8.18%
  QoQ % -1.18% -4.49% 11.95% 2.58% -12.43% -7.33% -
  Horiz. % 87.96% 89.01% 93.19% 83.25% 81.15% 92.67% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 29/08/16 18/05/16 22/02/16 20/11/15 26/08/15 15/05/15 -
Price 3.4500 3.6000 3.5300 3.3900 3.5400 3.1100 4.0800 -
P/RPS 3.50 4.22 3.98 3.12 2.70 2.06 2.54 23.76%
  QoQ % -17.06% 6.03% 27.56% 15.56% 31.07% -18.90% -
  Horiz. % 137.80% 166.14% 156.69% 122.83% 106.30% 81.10% 100.00%
P/EPS 23.17 32.51 23.67 15.55 12.31 9.66 10.69 67.25%
  QoQ % -28.73% 37.35% 52.22% 26.32% 27.43% -9.64% -
  Horiz. % 216.74% 304.12% 221.42% 145.46% 115.15% 90.36% 100.00%
EY 4.32 3.08 4.23 6.43 8.12 10.35 9.35 -40.15%
  QoQ % 40.26% -27.19% -34.21% -20.81% -21.55% 10.70% -
  Horiz. % 46.20% 32.94% 45.24% 68.77% 86.84% 110.70% 100.00%
DY 5.73 5.57 5.38 5.40 4.99 5.79 3.92 28.71%
  QoQ % 2.87% 3.53% -0.37% 8.22% -13.82% 47.70% -
  Horiz. % 146.17% 142.09% 137.24% 137.76% 127.30% 147.70% 100.00%
P/NAPS 1.63 1.77 1.71 1.64 1.65 1.46 1.93 -10.62%
  QoQ % -7.91% 3.51% 4.27% -0.61% 13.01% -24.35% -
  Horiz. % 84.46% 91.71% 88.60% 84.97% 85.49% 75.65% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers