Highlights

[PTARAS] QoQ TTM Result on 2017-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 23-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     -35.44%    YoY -     -47.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 115,355 95,912 95,424 117,683 153,181 193,737 213,003 -33.53%
  QoQ % 20.27% 0.51% -18.91% -23.17% -20.93% -9.04% -
  Horiz. % 54.16% 45.03% 44.80% 55.25% 71.91% 90.96% 100.00%
PBT 22,394 20,706 17,945 18,134 30,092 42,422 48,335 -40.10%
  QoQ % 8.15% 15.39% -1.04% -39.74% -29.07% -12.23% -
  Horiz. % 46.33% 42.84% 37.13% 37.52% 62.26% 87.77% 100.00%
Tax -8,251 -5,607 -2,592 -832 -3,292 -6,175 -10,220 -13.29%
  QoQ % -47.16% -116.32% -211.54% 74.73% 46.69% 39.58% -
  Horiz. % 80.73% 54.86% 25.36% 8.14% 32.21% 60.42% 100.00%
NP 14,143 15,099 15,353 17,302 26,800 36,247 38,115 -48.33%
  QoQ % -6.33% -1.65% -11.26% -35.44% -26.06% -4.90% -
  Horiz. % 37.11% 39.61% 40.28% 45.39% 70.31% 95.10% 100.00%
NP to SH 14,143 15,099 15,353 17,302 26,800 36,247 38,115 -48.33%
  QoQ % -6.33% -1.65% -11.26% -35.44% -26.06% -4.90% -
  Horiz. % 37.11% 39.61% 40.28% 45.39% 70.31% 95.10% 100.00%
Tax Rate 36.84 % 27.08 % 14.44 % 4.59 % 10.94 % 14.56 % 21.14 % 44.76%
  QoQ % 36.04% 87.53% 214.60% -58.04% -24.86% -31.13% -
  Horiz. % 174.27% 128.10% 68.31% 21.71% 51.75% 68.87% 100.00%
Total Cost 101,212 80,813 80,071 100,381 126,381 157,490 174,888 -30.53%
  QoQ % 25.24% 0.93% -20.23% -20.57% -19.75% -9.95% -
  Horiz. % 57.87% 46.21% 45.78% 57.40% 72.26% 90.05% 100.00%
Net Worth 316,801 323,844 331,758 329,980 356,819 338,651 344,622 -5.45%
  QoQ % -2.17% -2.39% 0.54% -7.52% 5.36% -1.73% -
  Horiz. % 91.93% 93.97% 96.27% 95.75% 103.54% 98.27% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 33,031 33,031 32,836 32,636 32,636 32,636 32,279 1.55%
  QoQ % 0.00% 0.59% 0.61% 0.00% 0.00% 1.11% -
  Horiz. % 102.33% 102.33% 101.72% 101.11% 101.11% 101.11% 100.00%
Div Payout % 233.55 % 218.77 % 213.88 % 188.63 % 121.78 % 90.04 % 84.69 % 96.53%
  QoQ % 6.76% 2.29% 13.39% 54.89% 35.25% 6.32% -
  Horiz. % 275.77% 258.32% 252.54% 222.73% 143.80% 106.32% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 316,801 323,844 331,758 329,980 356,819 338,651 344,622 -5.45%
  QoQ % -2.17% -2.39% 0.54% -7.52% 5.36% -1.73% -
  Horiz. % 91.93% 93.97% 96.27% 95.75% 103.54% 98.27% 100.00%
NOSH 165,864 165,227 165,054 164,990 170,727 163,600 162,557 1.35%
  QoQ % 0.39% 0.10% 0.04% -3.36% 4.36% 0.64% -
  Horiz. % 102.03% 101.64% 101.54% 101.50% 105.03% 100.64% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.26 % 15.74 % 16.09 % 14.70 % 17.50 % 18.71 % 17.89 % -22.25%
  QoQ % -22.11% -2.18% 9.46% -16.00% -6.47% 4.58% -
  Horiz. % 68.53% 87.98% 89.94% 82.17% 97.82% 104.58% 100.00%
ROE 4.46 % 4.66 % 4.63 % 5.24 % 7.51 % 10.70 % 11.06 % -45.39%
  QoQ % -4.29% 0.65% -11.64% -30.23% -29.81% -3.25% -
  Horiz. % 40.33% 42.13% 41.86% 47.38% 67.90% 96.75% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 69.55 58.05 57.81 71.33 89.72 118.42 131.03 -34.42%
  QoQ % 19.81% 0.42% -18.95% -20.50% -24.24% -9.62% -
  Horiz. % 53.08% 44.30% 44.12% 54.44% 68.47% 90.38% 100.00%
EPS 8.53 9.14 9.30 10.49 15.70 22.16 23.45 -49.01%
  QoQ % -6.67% -1.72% -11.34% -33.18% -29.15% -5.50% -
  Horiz. % 36.38% 38.98% 39.66% 44.73% 66.95% 94.50% 100.00%
DPS 20.00 19.99 19.89 19.78 19.12 20.00 20.00 -
  QoQ % 0.05% 0.50% 0.56% 3.45% -4.40% 0.00% -
  Horiz. % 100.00% 99.95% 99.45% 98.90% 95.60% 100.00% 100.00%
NAPS 1.9100 1.9600 2.0100 2.0000 2.0900 2.0700 2.1200 -6.71%
  QoQ % -2.55% -2.49% 0.50% -4.31% 0.97% -2.36% -
  Horiz. % 90.09% 92.45% 94.81% 94.34% 98.58% 97.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 69.55 57.83 57.53 70.95 92.35 116.80 128.42 -33.53%
  QoQ % 20.27% 0.52% -18.91% -23.17% -20.93% -9.05% -
  Horiz. % 54.16% 45.03% 44.80% 55.25% 71.91% 90.95% 100.00%
EPS 8.53 9.10 9.26 10.43 16.16 21.85 22.98 -48.32%
  QoQ % -6.26% -1.73% -11.22% -35.46% -26.04% -4.92% -
  Horiz. % 37.12% 39.60% 40.30% 45.39% 70.32% 95.08% 100.00%
DPS 20.00 19.91 19.80 19.68 19.68 19.68 19.46 1.84%
  QoQ % 0.45% 0.56% 0.61% 0.00% 0.00% 1.13% -
  Horiz. % 102.77% 102.31% 101.75% 101.13% 101.13% 101.13% 100.00%
NAPS 1.9100 1.9525 2.0002 1.9895 2.1513 2.0417 2.0777 -5.45%
  QoQ % -2.18% -2.38% 0.54% -7.52% 5.37% -1.73% -
  Horiz. % 91.93% 93.97% 96.27% 95.75% 103.54% 98.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.4000 2.6100 3.2000 3.7200 3.8800 4.1000 3.5200 -
P/RPS 3.45 4.50 5.54 5.22 4.32 3.46 2.69 18.03%
  QoQ % -23.33% -18.77% 6.13% 20.83% 24.86% 28.62% -
  Horiz. % 128.25% 167.29% 205.95% 194.05% 160.59% 128.62% 100.00%
P/EPS 28.15 28.56 34.40 35.47 24.72 18.51 15.01 52.02%
  QoQ % -1.44% -16.98% -3.02% 43.49% 33.55% 23.32% -
  Horiz. % 187.54% 190.27% 229.18% 236.31% 164.69% 123.32% 100.00%
EY 3.55 3.50 2.91 2.82 4.05 5.40 6.66 -34.23%
  QoQ % 1.43% 20.27% 3.19% -30.37% -25.00% -18.92% -
  Horiz. % 53.30% 52.55% 43.69% 42.34% 60.81% 81.08% 100.00%
DY 8.33 7.66 6.22 5.32 4.93 4.88 5.68 29.05%
  QoQ % 8.75% 23.15% 16.92% 7.91% 1.02% -14.08% -
  Horiz. % 146.65% 134.86% 109.51% 93.66% 86.80% 85.92% 100.00%
P/NAPS 1.26 1.33 1.59 1.86 1.86 1.98 1.66 -16.78%
  QoQ % -5.26% -16.35% -14.52% 0.00% -6.06% 19.28% -
  Horiz. % 75.90% 80.12% 95.78% 112.05% 112.05% 119.28% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 25/05/18 23/02/18 24/11/17 29/08/17 26/05/17 -
Price 2.4900 2.5000 2.9500 3.7500 3.8100 4.0600 3.8700 -
P/RPS 3.58 4.31 5.10 5.26 4.25 3.43 2.95 13.76%
  QoQ % -16.94% -15.49% -3.04% 23.76% 23.91% 16.27% -
  Horiz. % 121.36% 146.10% 172.88% 178.31% 144.07% 116.27% 100.00%
P/EPS 29.20 27.36 31.71 35.76 24.27 18.32 16.51 46.20%
  QoQ % 6.73% -13.72% -11.33% 47.34% 32.48% 10.96% -
  Horiz. % 176.86% 165.72% 192.07% 216.60% 147.00% 110.96% 100.00%
EY 3.42 3.66 3.15 2.80 4.12 5.46 6.06 -31.68%
  QoQ % -6.56% 16.19% 12.50% -32.04% -24.54% -9.90% -
  Horiz. % 56.44% 60.40% 51.98% 46.20% 67.99% 90.10% 100.00%
DY 8.03 8.00 6.74 5.27 5.02 4.93 5.17 34.08%
  QoQ % 0.37% 18.69% 27.89% 4.98% 1.83% -4.64% -
  Horiz. % 155.32% 154.74% 130.37% 101.93% 97.10% 95.36% 100.00%
P/NAPS 1.30 1.28 1.47 1.88 1.82 1.96 1.83 -20.37%
  QoQ % 1.56% -12.93% -21.81% 3.30% -7.14% 7.10% -
  Horiz. % 71.04% 69.95% 80.33% 102.73% 99.45% 107.10% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers