Highlights

[PTARAS] QoQ TTM Result on 2019-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 24-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     -10.94%    YoY -     -15.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 406,097 368,193 315,919 247,156 179,303 115,355 95,912 161.03%
  QoQ % 10.29% 16.55% 27.82% 37.84% 55.44% 20.27% -
  Horiz. % 423.41% 383.89% 329.38% 257.69% 186.95% 120.27% 100.00%
PBT 54,838 36,046 31,606 17,861 23,582 22,394 20,706 91.08%
  QoQ % 52.13% 14.05% 76.96% -24.26% 5.30% 8.15% -
  Horiz. % 264.84% 174.08% 152.64% 86.26% 113.89% 108.15% 100.00%
Tax -4,162 -7,177 -5,503 -4,960 -9,097 -8,251 -5,607 -17.97%
  QoQ % 42.01% -30.42% -10.95% 45.48% -10.25% -47.16% -
  Horiz. % 74.23% 128.00% 98.15% 88.46% 162.24% 147.16% 100.00%
NP 50,676 28,869 26,103 12,901 14,485 14,143 15,099 123.67%
  QoQ % 75.54% 10.60% 102.33% -10.94% 2.42% -6.33% -
  Horiz. % 335.62% 191.20% 172.88% 85.44% 95.93% 93.67% 100.00%
NP to SH 50,676 28,869 26,103 12,901 14,485 14,143 15,099 123.67%
  QoQ % 75.54% 10.60% 102.33% -10.94% 2.42% -6.33% -
  Horiz. % 335.62% 191.20% 172.88% 85.44% 95.93% 93.67% 100.00%
Tax Rate 7.59 % 19.91 % 17.41 % 27.77 % 38.58 % 36.84 % 27.08 % -57.07%
  QoQ % -61.88% 14.36% -37.31% -28.02% 4.72% 36.04% -
  Horiz. % 28.03% 73.52% 64.29% 102.55% 142.47% 136.04% 100.00%
Total Cost 355,421 339,324 289,816 234,255 164,818 101,212 80,813 167.71%
  QoQ % 4.74% 17.08% 23.72% 42.13% 62.84% 25.24% -
  Horiz. % 439.81% 419.89% 358.63% 289.87% 203.95% 125.24% 100.00%
Net Worth 328,412 323,436 318,460 315,143 298,556 316,801 323,844 0.94%
  QoQ % 1.54% 1.56% 1.05% 5.56% -5.76% -2.17% -
  Horiz. % 101.41% 99.87% 98.34% 97.31% 92.19% 97.83% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 33,172 33,172 33,172 33,096 33,031 33,031 33,031 0.28%
  QoQ % 0.00% 0.00% 0.23% 0.20% 0.00% 0.00% -
  Horiz. % 100.43% 100.43% 100.43% 100.20% 100.00% 100.00% 100.00%
Div Payout % 65.46 % 114.91 % 127.08 % 256.54 % 228.04 % 233.55 % 218.77 % -55.17%
  QoQ % -43.03% -9.58% -50.46% 12.50% -2.36% 6.76% -
  Horiz. % 29.92% 52.53% 58.09% 117.26% 104.24% 106.76% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 328,412 323,436 318,460 315,143 298,556 316,801 323,844 0.94%
  QoQ % 1.54% 1.56% 1.05% 5.56% -5.76% -2.17% -
  Horiz. % 101.41% 99.87% 98.34% 97.31% 92.19% 97.83% 100.00%
NOSH 165,864 165,864 165,864 165,864 165,864 165,864 165,227 0.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.39% -
  Horiz. % 100.39% 100.39% 100.39% 100.39% 100.39% 100.39% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 12.48 % 7.84 % 8.26 % 5.22 % 8.08 % 12.26 % 15.74 % -14.30%
  QoQ % 59.18% -5.08% 58.24% -35.40% -34.09% -22.11% -
  Horiz. % 79.29% 49.81% 52.48% 33.16% 51.33% 77.89% 100.00%
ROE 15.43 % 8.93 % 8.20 % 4.09 % 4.85 % 4.46 % 4.66 % 121.67%
  QoQ % 72.79% 8.90% 100.49% -15.67% 8.74% -4.29% -
  Horiz. % 331.12% 191.63% 175.97% 87.77% 104.08% 95.71% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 244.84 221.98 190.47 149.01 108.10 69.55 58.05 160.36%
  QoQ % 10.30% 16.54% 27.82% 37.84% 55.43% 19.81% -
  Horiz. % 421.77% 382.39% 328.11% 256.69% 186.22% 119.81% 100.00%
EPS 30.55 17.41 15.74 7.78 8.73 8.53 9.14 123.06%
  QoQ % 75.47% 10.61% 102.31% -10.88% 2.34% -6.67% -
  Horiz. % 334.25% 190.48% 172.21% 85.12% 95.51% 93.33% 100.00%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 19.99 0.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.05% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.05% 100.05% 100.00%
NAPS 1.9800 1.9500 1.9200 1.9000 1.8000 1.9100 1.9600 0.68%
  QoQ % 1.54% 1.56% 1.05% 5.56% -5.76% -2.55% -
  Horiz. % 101.02% 99.49% 97.96% 96.94% 91.84% 97.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 244.84 221.98 190.47 149.01 108.10 69.55 57.83 161.02%
  QoQ % 10.30% 16.54% 27.82% 37.84% 55.43% 20.27% -
  Horiz. % 423.38% 383.85% 329.36% 257.67% 186.93% 120.27% 100.00%
EPS 30.55 17.41 15.74 7.78 8.73 8.53 9.10 123.71%
  QoQ % 75.47% 10.61% 102.31% -10.88% 2.34% -6.26% -
  Horiz. % 335.71% 191.32% 172.97% 85.49% 95.93% 93.74% 100.00%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 19.91 0.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.45% -
  Horiz. % 100.45% 100.45% 100.45% 100.45% 100.45% 100.45% 100.00%
NAPS 1.9800 1.9500 1.9200 1.9000 1.8000 1.9100 1.9525 0.93%
  QoQ % 1.54% 1.56% 1.05% 5.56% -5.76% -2.18% -
  Horiz. % 101.41% 99.87% 98.34% 97.31% 92.19% 97.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.0000 3.3200 2.4300 2.1600 2.2300 2.4000 2.6100 -
P/RPS 1.23 1.50 1.28 1.45 2.06 3.45 4.50 -57.78%
  QoQ % -18.00% 17.19% -11.72% -29.61% -40.29% -23.33% -
  Horiz. % 27.33% 33.33% 28.44% 32.22% 45.78% 76.67% 100.00%
P/EPS 9.82 19.07 15.44 27.77 25.54 28.15 28.56 -50.82%
  QoQ % -48.51% 23.51% -44.40% 8.73% -9.27% -1.44% -
  Horiz. % 34.38% 66.77% 54.06% 97.23% 89.43% 98.56% 100.00%
EY 10.18 5.24 6.48 3.60 3.92 3.55 3.50 103.36%
  QoQ % 94.27% -19.14% 80.00% -8.16% 10.42% 1.43% -
  Horiz. % 290.86% 149.71% 185.14% 102.86% 112.00% 101.43% 100.00%
DY 6.67 6.02 8.23 9.26 8.97 8.33 7.66 -8.79%
  QoQ % 10.80% -26.85% -11.12% 3.23% 7.68% 8.75% -
  Horiz. % 87.08% 78.59% 107.44% 120.89% 117.10% 108.75% 100.00%
P/NAPS 1.52 1.70 1.27 1.14 1.24 1.26 1.33 9.28%
  QoQ % -10.59% 33.86% 11.40% -8.06% -1.59% -5.26% -
  Horiz. % 114.29% 127.82% 95.49% 85.71% 93.23% 94.74% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 22/11/19 29/08/19 24/05/19 22/02/19 28/11/18 28/08/18 -
Price 3.0500 3.2800 2.9800 2.4800 2.2900 2.4900 2.5000 -
P/RPS 1.25 1.48 1.56 1.66 2.12 3.58 4.31 -56.09%
  QoQ % -15.54% -5.13% -6.02% -21.70% -40.78% -16.94% -
  Horiz. % 29.00% 34.34% 36.19% 38.52% 49.19% 83.06% 100.00%
P/EPS 9.98 18.85 18.94 31.88 26.22 29.20 27.36 -48.85%
  QoQ % -47.06% -0.48% -40.59% 21.59% -10.21% 6.73% -
  Horiz. % 36.48% 68.90% 69.23% 116.52% 95.83% 106.73% 100.00%
EY 10.02 5.31 5.28 3.14 3.81 3.42 3.66 95.34%
  QoQ % 88.70% 0.57% 68.15% -17.59% 11.40% -6.56% -
  Horiz. % 273.77% 145.08% 144.26% 85.79% 104.10% 93.44% 100.00%
DY 6.56 6.10 6.71 8.06 8.73 8.03 8.00 -12.36%
  QoQ % 7.54% -9.09% -16.75% -7.67% 8.72% 0.37% -
  Horiz. % 82.00% 76.25% 83.88% 100.75% 109.12% 100.38% 100.00%
P/NAPS 1.54 1.68 1.55 1.31 1.27 1.30 1.28 13.08%
  QoQ % -8.33% 8.39% 18.32% 3.15% -2.31% 1.56% -
  Horiz. % 120.31% 131.25% 121.09% 102.34% 99.22% 101.56% 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
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS