Highlights

[PTARAS] QoQ TTM Result on 2018-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 25-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     -11.26%    YoY -     -59.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 179,303 115,355 95,912 95,424 117,683 153,181 193,737 -5.02%
  QoQ % 55.44% 20.27% 0.51% -18.91% -23.17% -20.93% -
  Horiz. % 92.55% 59.54% 49.51% 49.25% 60.74% 79.07% 100.00%
PBT 23,582 22,394 20,706 17,945 18,134 30,092 42,422 -32.32%
  QoQ % 5.30% 8.15% 15.39% -1.04% -39.74% -29.07% -
  Horiz. % 55.59% 52.79% 48.81% 42.30% 42.75% 70.93% 100.00%
Tax -9,097 -8,251 -5,607 -2,592 -832 -3,292 -6,175 29.38%
  QoQ % -10.25% -47.16% -116.32% -211.54% 74.73% 46.69% -
  Horiz. % 147.32% 133.62% 90.80% 41.98% 13.47% 53.31% 100.00%
NP 14,485 14,143 15,099 15,353 17,302 26,800 36,247 -45.66%
  QoQ % 2.42% -6.33% -1.65% -11.26% -35.44% -26.06% -
  Horiz. % 39.96% 39.02% 41.66% 42.36% 47.73% 73.94% 100.00%
NP to SH 14,485 14,143 15,099 15,353 17,302 26,800 36,247 -45.66%
  QoQ % 2.42% -6.33% -1.65% -11.26% -35.44% -26.06% -
  Horiz. % 39.96% 39.02% 41.66% 42.36% 47.73% 73.94% 100.00%
Tax Rate 38.58 % 36.84 % 27.08 % 14.44 % 4.59 % 10.94 % 14.56 % 91.15%
  QoQ % 4.72% 36.04% 87.53% 214.60% -58.04% -24.86% -
  Horiz. % 264.97% 253.02% 185.99% 99.18% 31.52% 75.14% 100.00%
Total Cost 164,818 101,212 80,813 80,071 100,381 126,381 157,490 3.07%
  QoQ % 62.84% 25.24% 0.93% -20.23% -20.57% -19.75% -
  Horiz. % 104.65% 64.27% 51.31% 50.84% 63.74% 80.25% 100.00%
Net Worth 298,556 316,801 323,844 331,758 329,980 356,819 338,651 -8.04%
  QoQ % -5.76% -2.17% -2.39% 0.54% -7.52% 5.36% -
  Horiz. % 88.16% 93.55% 95.63% 97.96% 97.44% 105.36% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 33,031 33,031 33,031 32,836 32,636 32,636 32,636 0.80%
  QoQ % 0.00% 0.00% 0.59% 0.61% 0.00% 0.00% -
  Horiz. % 101.21% 101.21% 101.21% 100.61% 100.00% 100.00% 100.00%
Div Payout % 228.04 % 233.55 % 218.77 % 213.88 % 188.63 % 121.78 % 90.04 % 85.49%
  QoQ % -2.36% 6.76% 2.29% 13.39% 54.89% 35.25% -
  Horiz. % 253.27% 259.38% 242.97% 237.54% 209.50% 135.25% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 298,556 316,801 323,844 331,758 329,980 356,819 338,651 -8.04%
  QoQ % -5.76% -2.17% -2.39% 0.54% -7.52% 5.36% -
  Horiz. % 88.16% 93.55% 95.63% 97.96% 97.44% 105.36% 100.00%
NOSH 165,864 165,864 165,227 165,054 164,990 170,727 163,600 0.92%
  QoQ % 0.00% 0.39% 0.10% 0.04% -3.36% 4.36% -
  Horiz. % 101.38% 101.38% 100.99% 100.89% 100.85% 104.36% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.08 % 12.26 % 15.74 % 16.09 % 14.70 % 17.50 % 18.71 % -42.78%
  QoQ % -34.09% -22.11% -2.18% 9.46% -16.00% -6.47% -
  Horiz. % 43.19% 65.53% 84.13% 86.00% 78.57% 93.53% 100.00%
ROE 4.85 % 4.46 % 4.66 % 4.63 % 5.24 % 7.51 % 10.70 % -40.91%
  QoQ % 8.74% -4.29% 0.65% -11.64% -30.23% -29.81% -
  Horiz. % 45.33% 41.68% 43.55% 43.27% 48.97% 70.19% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 108.10 69.55 58.05 57.81 71.33 89.72 118.42 -5.88%
  QoQ % 55.43% 19.81% 0.42% -18.95% -20.50% -24.24% -
  Horiz. % 91.29% 58.73% 49.02% 48.82% 60.23% 75.76% 100.00%
EPS 8.73 8.53 9.14 9.30 10.49 15.70 22.16 -46.17%
  QoQ % 2.34% -6.67% -1.72% -11.34% -33.18% -29.15% -
  Horiz. % 39.40% 38.49% 41.25% 41.97% 47.34% 70.85% 100.00%
DPS 20.00 20.00 19.99 19.89 19.78 19.12 20.00 -
  QoQ % 0.00% 0.05% 0.50% 0.56% 3.45% -4.40% -
  Horiz. % 100.00% 100.00% 99.95% 99.45% 98.90% 95.60% 100.00%
NAPS 1.8000 1.9100 1.9600 2.0100 2.0000 2.0900 2.0700 -8.87%
  QoQ % -5.76% -2.55% -2.49% 0.50% -4.31% 0.97% -
  Horiz. % 86.96% 92.27% 94.69% 97.10% 96.62% 100.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 108.10 69.55 57.83 57.53 70.95 92.35 116.80 -5.02%
  QoQ % 55.43% 20.27% 0.52% -18.91% -23.17% -20.93% -
  Horiz. % 92.55% 59.55% 49.51% 49.26% 60.74% 79.07% 100.00%
EPS 8.73 8.53 9.10 9.26 10.43 16.16 21.85 -45.66%
  QoQ % 2.34% -6.26% -1.73% -11.22% -35.46% -26.04% -
  Horiz. % 39.95% 39.04% 41.65% 42.38% 47.73% 73.96% 100.00%
DPS 20.00 20.00 19.91 19.80 19.68 19.68 19.68 1.08%
  QoQ % 0.00% 0.45% 0.56% 0.61% 0.00% 0.00% -
  Horiz. % 101.63% 101.63% 101.17% 100.61% 100.00% 100.00% 100.00%
NAPS 1.8000 1.9100 1.9525 2.0002 1.9895 2.1513 2.0417 -8.04%
  QoQ % -5.76% -2.18% -2.38% 0.54% -7.52% 5.37% -
  Horiz. % 88.16% 93.55% 95.63% 97.97% 97.44% 105.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.2300 2.4000 2.6100 3.2000 3.7200 3.8800 4.1000 -
P/RPS 2.06 3.45 4.50 5.54 5.22 4.32 3.46 -29.16%
  QoQ % -40.29% -23.33% -18.77% 6.13% 20.83% 24.86% -
  Horiz. % 59.54% 99.71% 130.06% 160.12% 150.87% 124.86% 100.00%
P/EPS 25.54 28.15 28.56 34.40 35.47 24.72 18.51 23.87%
  QoQ % -9.27% -1.44% -16.98% -3.02% 43.49% 33.55% -
  Horiz. % 137.98% 152.08% 154.29% 185.85% 191.63% 133.55% 100.00%
EY 3.92 3.55 3.50 2.91 2.82 4.05 5.40 -19.18%
  QoQ % 10.42% 1.43% 20.27% 3.19% -30.37% -25.00% -
  Horiz. % 72.59% 65.74% 64.81% 53.89% 52.22% 75.00% 100.00%
DY 8.97 8.33 7.66 6.22 5.32 4.93 4.88 49.89%
  QoQ % 7.68% 8.75% 23.15% 16.92% 7.91% 1.02% -
  Horiz. % 183.81% 170.70% 156.97% 127.46% 109.02% 101.02% 100.00%
P/NAPS 1.24 1.26 1.33 1.59 1.86 1.86 1.98 -26.74%
  QoQ % -1.59% -5.26% -16.35% -14.52% 0.00% -6.06% -
  Horiz. % 62.63% 63.64% 67.17% 80.30% 93.94% 93.94% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 28/11/18 28/08/18 25/05/18 23/02/18 24/11/17 29/08/17 -
Price 2.2900 2.4900 2.5000 2.9500 3.7500 3.8100 4.0600 -
P/RPS 2.12 3.58 4.31 5.10 5.26 4.25 3.43 -27.38%
  QoQ % -40.78% -16.94% -15.49% -3.04% 23.76% 23.91% -
  Horiz. % 61.81% 104.37% 125.66% 148.69% 153.35% 123.91% 100.00%
P/EPS 26.22 29.20 27.36 31.71 35.76 24.27 18.32 26.92%
  QoQ % -10.21% 6.73% -13.72% -11.33% 47.34% 32.48% -
  Horiz. % 143.12% 159.39% 149.34% 173.09% 195.20% 132.48% 100.00%
EY 3.81 3.42 3.66 3.15 2.80 4.12 5.46 -21.28%
  QoQ % 11.40% -6.56% 16.19% 12.50% -32.04% -24.54% -
  Horiz. % 69.78% 62.64% 67.03% 57.69% 51.28% 75.46% 100.00%
DY 8.73 8.03 8.00 6.74 5.27 5.02 4.93 46.22%
  QoQ % 8.72% 0.37% 18.69% 27.89% 4.98% 1.83% -
  Horiz. % 177.08% 162.88% 162.27% 136.71% 106.90% 101.83% 100.00%
P/NAPS 1.27 1.30 1.28 1.47 1.88 1.82 1.96 -25.06%
  QoQ % -2.31% 1.56% -12.93% -21.81% 3.30% -7.14% -
  Horiz. % 64.80% 66.33% 65.31% 75.00% 95.92% 92.86% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS