Highlights

[PTARAS] YoY Annual (Unaudited) Result on 2016-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend YoY -     -65.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 315,919 95,912 193,737 136,874 242,999 201,907 172,845 10.57%
  YoY % 229.38% -50.49% 41.54% -43.67% 20.35% 16.81% -
  Horiz. % 182.78% 55.49% 112.09% 79.19% 140.59% 116.81% 100.00%
PBT 31,606 20,706 42,422 23,040 68,570 71,164 67,152 -11.80%
  YoY % 52.64% -51.19% 84.12% -66.40% -3.65% 5.97% -
  Horiz. % 47.07% 30.83% 63.17% 34.31% 102.11% 105.97% 100.00%
Tax -5,503 -5,607 -6,175 -5,254 -16,649 -16,927 -14,835 -15.23%
  YoY % 1.85% 9.20% -17.53% 68.44% 1.64% -14.10% -
  Horiz. % 37.09% 37.80% 41.62% 35.42% 112.23% 114.10% 100.00%
NP 26,103 15,099 36,247 17,786 51,921 54,237 52,317 -10.94%
  YoY % 72.88% -58.34% 103.80% -65.74% -4.27% 3.67% -
  Horiz. % 49.89% 28.86% 69.28% 34.00% 99.24% 103.67% 100.00%
NP to SH 26,103 15,099 36,247 17,786 51,921 54,237 52,317 -10.94%
  YoY % 72.88% -58.34% 103.80% -65.74% -4.27% 3.67% -
  Horiz. % 49.89% 28.86% 69.28% 34.00% 99.24% 103.67% 100.00%
Tax Rate 17.41 % 27.08 % 14.56 % 22.80 % 24.28 % 23.79 % 22.09 % -3.89%
  YoY % -35.71% 85.99% -36.14% -6.10% 2.06% 7.70% -
  Horiz. % 78.81% 122.59% 65.91% 103.21% 109.91% 107.70% 100.00%
Total Cost 289,816 80,813 157,490 119,088 191,078 147,670 120,528 15.74%
  YoY % 258.63% -48.69% 32.25% -37.68% 29.40% 22.52% -
  Horiz. % 240.46% 67.05% 130.67% 98.81% 158.53% 122.52% 100.00%
Net Worth 318,460 323,844 339,508 331,243 343,452 307,182 271,599 2.69%
  YoY % -1.66% -4.61% 2.49% -3.55% 11.81% 13.10% -
  Horiz. % 117.25% 119.24% 125.00% 121.96% 126.46% 113.10% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 19,903 33,045 32,802 32,634 29,024 23,998 20,029 -0.10%
  YoY % -39.77% 0.74% 0.51% 12.44% 20.94% 19.82% -
  Horiz. % 99.37% 164.98% 163.77% 162.93% 144.91% 119.82% 100.00%
Div Payout % 76.25 % 218.86 % 90.50 % 183.49 % 55.90 % 44.25 % 38.28 % 12.16%
  YoY % -65.16% 141.83% -50.68% 228.25% 26.33% 15.60% -
  Horiz. % 199.19% 571.73% 236.42% 479.34% 146.03% 115.60% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 318,460 323,844 339,508 331,243 343,452 307,182 271,599 2.69%
  YoY % -1.66% -4.61% 2.49% -3.55% 11.81% 13.10% -
  Horiz. % 117.25% 119.24% 125.00% 121.96% 126.46% 113.10% 100.00%
NOSH 165,864 165,227 164,013 163,174 161,245 159,991 80,117 12.89%
  YoY % 0.39% 0.74% 0.51% 1.20% 0.78% 99.69% -
  Horiz. % 207.03% 206.23% 204.72% 203.67% 201.26% 199.69% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.26 % 15.74 % 18.71 % 12.99 % 21.37 % 26.86 % 30.27 % -19.46%
  YoY % -47.52% -15.87% 44.03% -39.21% -20.44% -11.27% -
  Horiz. % 27.29% 52.00% 61.81% 42.91% 70.60% 88.73% 100.00%
ROE 8.20 % 4.66 % 10.68 % 5.37 % 15.12 % 17.66 % 19.26 % -13.26%
  YoY % 75.97% -56.37% 98.88% -64.48% -14.38% -8.31% -
  Horiz. % 42.58% 24.20% 55.45% 27.88% 78.50% 91.69% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 190.47 58.05 118.12 83.88 150.70 126.20 215.74 -2.05%
  YoY % 228.11% -50.86% 40.82% -44.34% 19.41% -41.50% -
  Horiz. % 88.29% 26.91% 54.75% 38.88% 69.85% 58.50% 100.00%
EPS 15.70 9.10 22.10 10.90 32.20 33.90 65.30 -21.14%
  YoY % 72.53% -58.82% 102.75% -66.15% -5.01% -48.09% -
  Horiz. % 24.04% 13.94% 33.84% 16.69% 49.31% 51.91% 100.00%
DPS 12.00 20.00 20.00 20.00 18.00 15.00 25.00 -11.51%
  YoY % -40.00% 0.00% 0.00% 11.11% 20.00% -40.00% -
  Horiz. % 48.00% 80.00% 80.00% 80.00% 72.00% 60.00% 100.00%
NAPS 1.9200 1.9600 2.0700 2.0300 2.1300 1.9200 3.3900 -9.04%
  YoY % -2.04% -5.31% 1.97% -4.69% 10.94% -43.36% -
  Horiz. % 56.64% 57.82% 61.06% 59.88% 62.83% 56.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 190.47 57.83 116.80 82.52 146.50 121.73 104.21 10.57%
  YoY % 229.36% -50.49% 41.54% -43.67% 20.35% 16.81% -
  Horiz. % 182.78% 55.49% 112.08% 79.19% 140.58% 116.81% 100.00%
EPS 15.70 9.10 21.85 10.72 31.30 32.70 31.54 -10.97%
  YoY % 72.53% -58.35% 103.82% -65.75% -4.28% 3.68% -
  Horiz. % 49.78% 28.85% 69.28% 33.99% 99.24% 103.68% 100.00%
DPS 12.00 19.92 19.78 19.68 17.50 14.47 12.08 -0.11%
  YoY % -39.76% 0.71% 0.51% 12.46% 20.94% 19.78% -
  Horiz. % 99.34% 164.90% 163.74% 162.91% 144.87% 119.78% 100.00%
NAPS 1.9200 1.9525 2.0469 1.9971 2.0707 1.8520 1.6375 2.69%
  YoY % -1.66% -4.61% 2.49% -3.55% 11.81% 13.10% -
  Horiz. % 117.25% 119.24% 125.00% 121.96% 126.45% 113.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.4300 2.6100 4.1000 3.4600 3.7700 4.4000 4.8200 -
P/RPS 1.28 4.50 3.47 4.12 2.50 3.49 2.23 -8.83%
  YoY % -71.56% 29.68% -15.78% 64.80% -28.37% 56.50% -
  Horiz. % 57.40% 201.79% 155.61% 184.75% 112.11% 156.50% 100.00%
P/EPS 15.44 28.56 18.55 31.74 11.71 12.98 7.38 13.09%
  YoY % -45.94% 53.96% -41.56% 171.05% -9.78% 75.88% -
  Horiz. % 209.21% 386.99% 251.36% 430.08% 158.67% 175.88% 100.00%
EY 6.48 3.50 5.39 3.15 8.54 7.70 13.55 -11.56%
  YoY % 85.14% -35.06% 71.11% -63.11% 10.91% -43.17% -
  Horiz. % 47.82% 25.83% 39.78% 23.25% 63.03% 56.83% 100.00%
DY 4.94 7.66 4.88 5.78 4.77 3.41 5.19 -0.82%
  YoY % -35.51% 56.97% -15.57% 21.17% 39.88% -34.30% -
  Horiz. % 95.18% 147.59% 94.03% 111.37% 91.91% 65.70% 100.00%
P/NAPS 1.27 1.33 1.98 1.70 1.77 2.29 1.42 -1.84%
  YoY % -4.51% -32.83% 16.47% -3.95% -22.71% 61.27% -
  Horiz. % 89.44% 93.66% 139.44% 119.72% 124.65% 161.27% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 28/08/18 29/08/17 29/08/16 26/08/15 28/08/14 27/08/13 -
Price 2.9800 2.5000 4.0600 3.6000 3.1100 4.4400 5.2400 -
P/RPS 1.56 4.31 3.44 4.29 2.06 3.52 2.43 -7.12%
  YoY % -63.81% 25.29% -19.81% 108.25% -41.48% 44.86% -
  Horiz. % 64.20% 177.37% 141.56% 176.54% 84.77% 144.86% 100.00%
P/EPS 18.94 27.36 18.37 33.03 9.66 13.10 8.02 15.39%
  YoY % -30.77% 48.94% -44.38% 241.93% -26.26% 63.34% -
  Horiz. % 236.16% 341.15% 229.05% 411.85% 120.45% 163.34% 100.00%
EY 5.28 3.66 5.44 3.03 10.35 7.64 12.46 -13.33%
  YoY % 44.26% -32.72% 79.54% -70.72% 35.47% -38.68% -
  Horiz. % 42.38% 29.37% 43.66% 24.32% 83.07% 61.32% 100.00%
DY 4.03 8.00 4.93 5.56 5.79 3.38 4.77 -2.77%
  YoY % -49.62% 62.27% -11.33% -3.97% 71.30% -29.14% -
  Horiz. % 84.49% 167.71% 103.35% 116.56% 121.38% 70.86% 100.00%
P/NAPS 1.55 1.28 1.96 1.77 1.46 2.31 1.55 -
  YoY % 21.09% -34.69% 10.73% 21.23% -36.80% 49.03% -
  Horiz. % 100.00% 82.58% 126.45% 114.19% 94.19% 149.03% 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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers