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.
 


 

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