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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

203  295  555  1257 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.80-0.01 
 KNM 0.245+0.015 
 IMPIANA 0.085+0.01 
 SKPRES-WB 0.26-0.015 
 VS-WB 0.580.00 
 TFP 0.110.00 
 VIS 1.60+0.23 
 SERBADK 0.335+0.005 
 MINETEC-PR 0.0050.00 
 VS 1.67-0.03 
PARTNERS & BROKERS