Highlights

[PTARAS] QoQ TTM Result on 2016-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     -30.13%    YoY -     -60.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 189,402 160,846 136,874 143,304 171,674 214,567 242,999 -15.24%
  QoQ % 17.75% 17.51% -4.49% -16.53% -19.99% -11.70% -
  Horiz. % 77.94% 66.19% 56.33% 58.97% 70.65% 88.30% 100.00%
PBT 41,846 30,837 23,040 31,090 44,965 61,704 68,570 -27.95%
  QoQ % 35.70% 33.84% -25.89% -30.86% -27.13% -10.01% -
  Horiz. % 61.03% 44.97% 33.60% 45.34% 65.58% 89.99% 100.00%
Tax -8,791 -6,570 -5,254 -6,991 -10,475 -14,574 -16,649 -34.55%
  QoQ % -33.81% -25.05% 24.85% 33.26% 28.13% 12.46% -
  Horiz. % 52.80% 39.46% 31.56% 41.99% 62.92% 87.54% 100.00%
NP 33,055 24,267 17,786 24,099 34,490 47,130 51,921 -25.89%
  QoQ % 36.21% 36.44% -26.20% -30.13% -26.82% -9.23% -
  Horiz. % 63.66% 46.74% 34.26% 46.41% 66.43% 90.77% 100.00%
NP to SH 33,055 24,267 17,786 24,099 34,490 47,130 51,921 -25.89%
  QoQ % 36.21% 36.44% -26.20% -30.13% -26.82% -9.23% -
  Horiz. % 63.66% 46.74% 34.26% 46.41% 66.43% 90.77% 100.00%
Tax Rate 21.01 % 21.31 % 22.80 % 22.49 % 23.30 % 23.62 % 24.28 % -9.15%
  QoQ % -1.41% -6.54% 1.38% -3.48% -1.35% -2.72% -
  Horiz. % 86.53% 87.77% 93.90% 92.63% 95.96% 97.28% 100.00%
Total Cost 156,347 136,579 119,088 119,205 137,184 167,437 191,078 -12.46%
  QoQ % 14.47% 14.69% -0.10% -13.11% -18.07% -12.37% -
  Horiz. % 81.82% 71.48% 62.32% 62.39% 71.79% 87.63% 100.00%
Net Worth 337,929 345,559 326,068 334,452 327,448 352,495 343,590 -1.10%
  QoQ % -2.21% 5.98% -2.51% 2.14% -7.11% 2.59% -
  Horiz. % 98.35% 100.57% 94.90% 97.34% 95.30% 102.59% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 32,200 32,200 32,200 30,669 28,963 28,963 28,963 7.28%
  QoQ % 0.00% 0.00% 4.99% 5.89% 0.00% 0.00% -
  Horiz. % 111.18% 111.18% 111.18% 105.89% 100.00% 100.00% 100.00%
Div Payout % 97.42 % 132.69 % 181.05 % 127.27 % 83.98 % 61.45 % 55.78 % 44.78%
  QoQ % -26.58% -26.71% 42.26% 51.55% 36.66% 10.16% -
  Horiz. % 174.65% 237.88% 324.58% 228.16% 150.56% 110.16% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 337,929 345,559 326,068 334,452 327,448 352,495 343,590 -1.10%
  QoQ % -2.21% 5.98% -2.51% 2.14% -7.11% 2.59% -
  Horiz. % 98.35% 100.57% 94.90% 97.34% 95.30% 102.59% 100.00%
NOSH 164,043 162,999 160,624 161,571 158,187 163,951 161,309 1.12%
  QoQ % 0.64% 1.48% -0.59% 2.14% -3.52% 1.64% -
  Horiz. % 101.69% 101.05% 99.58% 100.16% 98.06% 101.64% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 17.45 % 15.09 % 12.99 % 16.82 % 20.09 % 21.97 % 21.37 % -12.58%
  QoQ % 15.64% 16.17% -22.77% -16.28% -8.56% 2.81% -
  Horiz. % 81.66% 70.61% 60.79% 78.71% 94.01% 102.81% 100.00%
ROE 9.78 % 7.02 % 5.45 % 7.21 % 10.53 % 13.37 % 15.11 % -25.08%
  QoQ % 39.32% 28.81% -24.41% -31.53% -21.24% -11.52% -
  Horiz. % 64.73% 46.46% 36.07% 47.72% 69.69% 88.48% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 115.46 98.68 85.21 88.69 108.53 130.87 150.64 -16.18%
  QoQ % 17.00% 15.81% -3.92% -18.28% -17.07% -13.12% -
  Horiz. % 76.65% 65.51% 56.57% 58.88% 72.05% 86.88% 100.00%
EPS 20.15 14.89 11.07 14.92 21.80 28.75 32.19 -26.72%
  QoQ % 35.33% 34.51% -25.80% -31.56% -24.17% -10.69% -
  Horiz. % 62.60% 46.26% 34.39% 46.35% 67.72% 89.31% 100.00%
DPS 19.63 19.76 20.05 18.98 18.31 17.67 18.00 5.92%
  QoQ % -0.66% -1.45% 5.64% 3.66% 3.62% -1.83% -
  Horiz. % 109.06% 109.78% 111.39% 105.44% 101.72% 98.17% 100.00%
NAPS 2.0600 2.1200 2.0300 2.0700 2.0700 2.1500 2.1300 -2.19%
  QoQ % -2.83% 4.43% -1.93% 0.00% -3.72% 0.94% -
  Horiz. % 96.71% 99.53% 95.31% 97.18% 97.18% 100.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 114.19 96.97 82.52 86.40 103.50 129.36 146.50 -15.24%
  QoQ % 17.76% 17.51% -4.49% -16.52% -19.99% -11.70% -
  Horiz. % 77.95% 66.19% 56.33% 58.98% 70.65% 88.30% 100.00%
EPS 19.93 14.63 10.72 14.53 20.79 28.41 31.30 -25.89%
  QoQ % 36.23% 36.47% -26.22% -30.11% -26.82% -9.23% -
  Horiz. % 63.67% 46.74% 34.25% 46.42% 66.42% 90.77% 100.00%
DPS 19.41 19.41 19.41 18.49 17.46 17.46 17.46 7.28%
  QoQ % 0.00% 0.00% 4.98% 5.90% 0.00% 0.00% -
  Horiz. % 111.17% 111.17% 111.17% 105.90% 100.00% 100.00% 100.00%
NAPS 2.0374 2.0834 1.9659 2.0164 1.9742 2.1252 2.0715 -1.10%
  QoQ % -2.21% 5.98% -2.50% 2.14% -7.11% 2.59% -
  Horiz. % 98.35% 100.57% 94.90% 97.34% 95.30% 102.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.5200 3.5600 3.4600 3.6800 3.3000 3.3300 3.7700 -
P/RPS 3.05 3.61 4.06 4.15 3.04 2.54 2.50 14.11%
  QoQ % -15.51% -11.08% -2.17% 36.51% 19.69% 1.60% -
  Horiz. % 122.00% 144.40% 162.40% 166.00% 121.60% 101.60% 100.00%
P/EPS 17.47 23.91 31.25 24.67 15.14 11.58 11.71 30.41%
  QoQ % -26.93% -23.49% 26.67% 62.95% 30.74% -1.11% -
  Horiz. % 149.19% 204.18% 266.87% 210.67% 129.29% 98.89% 100.00%
EY 5.72 4.18 3.20 4.05 6.61 8.63 8.54 -23.35%
  QoQ % 36.84% 30.62% -20.99% -38.73% -23.41% 1.05% -
  Horiz. % 66.98% 48.95% 37.47% 47.42% 77.40% 101.05% 100.00%
DY 5.58 5.55 5.79 5.16 5.55 5.31 4.77 10.97%
  QoQ % 0.54% -4.15% 12.21% -7.03% 4.52% 11.32% -
  Horiz. % 116.98% 116.35% 121.38% 108.18% 116.35% 111.32% 100.00%
P/NAPS 1.71 1.68 1.70 1.78 1.59 1.55 1.77 -2.26%
  QoQ % 1.79% -1.18% -4.49% 11.95% 2.58% -12.43% -
  Horiz. % 96.61% 94.92% 96.05% 100.56% 89.83% 87.57% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 17/02/17 18/11/16 29/08/16 18/05/16 22/02/16 20/11/15 26/08/15 -
Price 3.5200 3.4500 3.6000 3.5300 3.3900 3.5400 3.1100 -
P/RPS 3.05 3.50 4.22 3.98 3.12 2.70 2.06 29.75%
  QoQ % -12.86% -17.06% 6.03% 27.56% 15.56% 31.07% -
  Horiz. % 148.06% 169.90% 204.85% 193.20% 151.46% 131.07% 100.00%
P/EPS 17.47 23.17 32.51 23.67 15.55 12.31 9.66 48.17%
  QoQ % -24.60% -28.73% 37.35% 52.22% 26.32% 27.43% -
  Horiz. % 180.85% 239.86% 336.54% 245.03% 160.97% 127.43% 100.00%
EY 5.72 4.32 3.08 4.23 6.43 8.12 10.35 -32.53%
  QoQ % 32.41% 40.26% -27.19% -34.21% -20.81% -21.55% -
  Horiz. % 55.27% 41.74% 29.76% 40.87% 62.13% 78.45% 100.00%
DY 5.58 5.73 5.57 5.38 5.40 4.99 5.79 -2.42%
  QoQ % -2.62% 2.87% 3.53% -0.37% 8.22% -13.82% -
  Horiz. % 96.37% 98.96% 96.20% 92.92% 93.26% 86.18% 100.00%
P/NAPS 1.71 1.63 1.77 1.71 1.64 1.65 1.46 11.06%
  QoQ % 4.91% -7.91% 3.51% 4.27% -0.61% 13.01% -
  Horiz. % 117.12% 111.64% 121.23% 117.12% 112.33% 113.01% 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.
 


 

225  193  452  1392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.98+0.03 
 XDL 0.150.00 
 MYEG 1.240.00 
 ARMADA 0.395+0.01 
 PWRWELL 0.315+0.015 
 DGB 0.07+0.005 
 AIRASIA 1.16-0.03 
 JAG 0.04+0.005 
 HSI-H8T 0.405-0.04 
Partners & Brokers