Highlights

[PTARAS] QoQ TTM Result on 2017-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 26-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     15.31%    YoY -     58.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 117,683 153,181 193,737 213,003 189,402 160,846 136,874 -9.56%
  QoQ % -23.17% -20.93% -9.04% 12.46% 17.75% 17.51% -
  Horiz. % 85.98% 111.91% 141.54% 155.62% 138.38% 117.51% 100.00%
PBT 18,134 30,092 42,422 48,335 41,846 30,837 23,040 -14.72%
  QoQ % -39.74% -29.07% -12.23% 15.51% 35.70% 33.84% -
  Horiz. % 78.71% 130.61% 184.12% 209.79% 181.62% 133.84% 100.00%
Tax -832 -3,292 -6,175 -10,220 -8,791 -6,570 -5,254 -70.63%
  QoQ % 74.73% 46.69% 39.58% -16.26% -33.81% -25.05% -
  Horiz. % 15.84% 62.66% 117.53% 194.52% 167.32% 125.05% 100.00%
NP 17,302 26,800 36,247 38,115 33,055 24,267 17,786 -1.82%
  QoQ % -35.44% -26.06% -4.90% 15.31% 36.21% 36.44% -
  Horiz. % 97.28% 150.68% 203.80% 214.30% 185.85% 136.44% 100.00%
NP to SH 17,302 26,800 36,247 38,115 33,055 24,267 17,786 -1.82%
  QoQ % -35.44% -26.06% -4.90% 15.31% 36.21% 36.44% -
  Horiz. % 97.28% 150.68% 203.80% 214.30% 185.85% 136.44% 100.00%
Tax Rate 4.59 % 10.94 % 14.56 % 21.14 % 21.01 % 21.31 % 22.80 % -65.55%
  QoQ % -58.04% -24.86% -31.13% 0.62% -1.41% -6.54% -
  Horiz. % 20.13% 47.98% 63.86% 92.72% 92.15% 93.46% 100.00%
Total Cost 100,381 126,381 157,490 174,888 156,347 136,579 119,088 -10.74%
  QoQ % -20.57% -19.75% -9.95% 11.86% 14.47% 14.69% -
  Horiz. % 84.29% 106.12% 132.25% 146.86% 131.29% 114.69% 100.00%
Net Worth 329,980 356,819 338,651 344,622 337,929 345,559 326,068 0.80%
  QoQ % -7.52% 5.36% -1.73% 1.98% -2.21% 5.98% -
  Horiz. % 101.20% 109.43% 103.86% 105.69% 103.64% 105.98% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 32,636 32,636 32,636 32,279 32,200 32,200 32,200 0.90%
  QoQ % 0.00% 0.00% 1.11% 0.25% 0.00% 0.00% -
  Horiz. % 101.35% 101.35% 101.35% 100.25% 100.00% 100.00% 100.00%
Div Payout % 188.63 % 121.78 % 90.04 % 84.69 % 97.42 % 132.69 % 181.05 % 2.76%
  QoQ % 54.89% 35.25% 6.32% -13.07% -26.58% -26.71% -
  Horiz. % 104.19% 67.26% 49.73% 46.78% 53.81% 73.29% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 329,980 356,819 338,651 344,622 337,929 345,559 326,068 0.80%
  QoQ % -7.52% 5.36% -1.73% 1.98% -2.21% 5.98% -
  Horiz. % 101.20% 109.43% 103.86% 105.69% 103.64% 105.98% 100.00%
NOSH 164,990 170,727 163,600 162,557 164,043 162,999 160,624 1.80%
  QoQ % -3.36% 4.36% 0.64% -0.91% 0.64% 1.48% -
  Horiz. % 102.72% 106.29% 101.85% 101.20% 102.13% 101.48% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 14.70 % 17.50 % 18.71 % 17.89 % 17.45 % 15.09 % 12.99 % 8.57%
  QoQ % -16.00% -6.47% 4.58% 2.52% 15.64% 16.17% -
  Horiz. % 113.16% 134.72% 144.03% 137.72% 134.33% 116.17% 100.00%
ROE 5.24 % 7.51 % 10.70 % 11.06 % 9.78 % 7.02 % 5.45 % -2.58%
  QoQ % -30.23% -29.81% -3.25% 13.09% 39.32% 28.81% -
  Horiz. % 96.15% 137.80% 196.33% 202.94% 179.45% 128.81% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 71.33 89.72 118.42 131.03 115.46 98.68 85.21 -11.15%
  QoQ % -20.50% -24.24% -9.62% 13.49% 17.00% 15.81% -
  Horiz. % 83.71% 105.29% 138.97% 153.77% 135.50% 115.81% 100.00%
EPS 10.49 15.70 22.16 23.45 20.15 14.89 11.07 -3.51%
  QoQ % -33.18% -29.15% -5.50% 16.38% 35.33% 34.51% -
  Horiz. % 94.76% 141.82% 200.18% 211.83% 182.02% 134.51% 100.00%
DPS 19.78 19.12 20.00 20.00 19.63 19.76 20.05 -0.90%
  QoQ % 3.45% -4.40% 0.00% 1.88% -0.66% -1.45% -
  Horiz. % 98.65% 95.36% 99.75% 99.75% 97.91% 98.55% 100.00%
NAPS 2.0000 2.0900 2.0700 2.1200 2.0600 2.1200 2.0300 -0.98%
  QoQ % -4.31% 0.97% -2.36% 2.91% -2.83% 4.43% -
  Horiz. % 98.52% 102.96% 101.97% 104.43% 101.48% 104.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 70.95 92.35 116.80 128.42 114.19 96.97 82.52 -9.56%
  QoQ % -23.17% -20.93% -9.05% 12.46% 17.76% 17.51% -
  Horiz. % 85.98% 111.91% 141.54% 155.62% 138.38% 117.51% 100.00%
EPS 10.43 16.16 21.85 22.98 19.93 14.63 10.72 -1.81%
  QoQ % -35.46% -26.04% -4.92% 15.30% 36.23% 36.47% -
  Horiz. % 97.29% 150.75% 203.82% 214.37% 185.91% 136.47% 100.00%
DPS 19.68 19.68 19.68 19.46 19.41 19.41 19.41 0.92%
  QoQ % 0.00% 0.00% 1.13% 0.26% 0.00% 0.00% -
  Horiz. % 101.39% 101.39% 101.39% 100.26% 100.00% 100.00% 100.00%
NAPS 1.9895 2.1513 2.0417 2.0777 2.0374 2.0834 1.9659 0.80%
  QoQ % -7.52% 5.37% -1.73% 1.98% -2.21% 5.98% -
  Horiz. % 101.20% 109.43% 103.86% 105.69% 103.64% 105.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.7200 3.8800 4.1000 3.5200 3.5200 3.5600 3.4600 -
P/RPS 5.22 4.32 3.46 2.69 3.05 3.61 4.06 18.19%
  QoQ % 20.83% 24.86% 28.62% -11.80% -15.51% -11.08% -
  Horiz. % 128.57% 106.40% 85.22% 66.26% 75.12% 88.92% 100.00%
P/EPS 35.47 24.72 18.51 15.01 17.47 23.91 31.25 8.79%
  QoQ % 43.49% 33.55% 23.32% -14.08% -26.93% -23.49% -
  Horiz. % 113.50% 79.10% 59.23% 48.03% 55.90% 76.51% 100.00%
EY 2.82 4.05 5.40 6.66 5.72 4.18 3.20 -8.06%
  QoQ % -30.37% -25.00% -18.92% 16.43% 36.84% 30.62% -
  Horiz. % 88.12% 126.56% 168.75% 208.12% 178.75% 130.62% 100.00%
DY 5.32 4.93 4.88 5.68 5.58 5.55 5.79 -5.47%
  QoQ % 7.91% 1.02% -14.08% 1.79% 0.54% -4.15% -
  Horiz. % 91.88% 85.15% 84.28% 98.10% 96.37% 95.85% 100.00%
P/NAPS 1.86 1.86 1.98 1.66 1.71 1.68 1.70 6.16%
  QoQ % 0.00% -6.06% 19.28% -2.92% 1.79% -1.18% -
  Horiz. % 109.41% 109.41% 116.47% 97.65% 100.59% 98.82% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 24/11/17 29/08/17 26/05/17 17/02/17 18/11/16 29/08/16 -
Price 3.7500 3.8100 4.0600 3.8700 3.5200 3.4500 3.6000 -
P/RPS 5.26 4.25 3.43 2.95 3.05 3.50 4.22 15.77%
  QoQ % 23.76% 23.91% 16.27% -3.28% -12.86% -17.06% -
  Horiz. % 124.64% 100.71% 81.28% 69.91% 72.27% 82.94% 100.00%
P/EPS 35.76 24.27 18.32 16.51 17.47 23.17 32.51 6.54%
  QoQ % 47.34% 32.48% 10.96% -5.50% -24.60% -28.73% -
  Horiz. % 110.00% 74.65% 56.35% 50.78% 53.74% 71.27% 100.00%
EY 2.80 4.12 5.46 6.06 5.72 4.32 3.08 -6.14%
  QoQ % -32.04% -24.54% -9.90% 5.94% 32.41% 40.26% -
  Horiz. % 90.91% 133.77% 177.27% 196.75% 185.71% 140.26% 100.00%
DY 5.27 5.02 4.93 5.17 5.58 5.73 5.57 -3.61%
  QoQ % 4.98% 1.83% -4.64% -7.35% -2.62% 2.87% -
  Horiz. % 94.61% 90.13% 88.51% 92.82% 100.18% 102.87% 100.00%
P/NAPS 1.88 1.82 1.96 1.83 1.71 1.63 1.77 4.09%
  QoQ % 3.30% -7.14% 7.10% 7.02% 4.91% -7.91% -
  Horiz. % 106.21% 102.82% 110.73% 103.39% 96.61% 92.09% 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.
 


 

154  155  429  1565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.115+0.015 
 ARMADA 0.530.00 
 HSI-H8F 0.295+0.045 
 ALAM-WA 0.06+0.01 
 HSI-C7F 0.22-0.05 
 SAPNRG 0.2950.00 
 MTAG 0.58+0.01 
 FPGROUP 0.56+0.015 
 HSI-C7J 0.125-0.02 
 K1 0.235+0.01 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers