Highlights

[PTARAS] YoY Annual (Unaudited) Result on 2018-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend YoY -     -58.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 95,912 193,737 136,874 242,999 201,907 172,845 185,172 -10.38%
  YoY % -50.49% 41.54% -43.67% 20.35% 16.81% -6.66% -
  Horiz. % 51.80% 104.63% 73.92% 131.23% 109.04% 93.34% 100.00%
PBT 20,706 42,422 23,040 68,570 71,164 67,152 57,864 -15.73%
  YoY % -51.19% 84.12% -66.40% -3.65% 5.97% 16.05% -
  Horiz. % 35.78% 73.31% 39.82% 118.50% 122.98% 116.05% 100.00%
Tax -5,607 -6,175 -5,254 -16,649 -16,927 -14,835 -12,967 -13.04%
  YoY % 9.20% -17.53% 68.44% 1.64% -14.10% -14.41% -
  Horiz. % 43.24% 47.62% 40.52% 128.40% 130.54% 114.41% 100.00%
NP 15,099 36,247 17,786 51,921 54,237 52,317 44,897 -16.60%
  YoY % -58.34% 103.80% -65.74% -4.27% 3.67% 16.53% -
  Horiz. % 33.63% 80.73% 39.62% 115.64% 120.80% 116.53% 100.00%
NP to SH 15,099 36,247 17,786 51,921 54,237 52,317 44,897 -16.60%
  YoY % -58.34% 103.80% -65.74% -4.27% 3.67% 16.53% -
  Horiz. % 33.63% 80.73% 39.62% 115.64% 120.80% 116.53% 100.00%
Tax Rate 27.08 % 14.56 % 22.80 % 24.28 % 23.79 % 22.09 % 22.41 % 3.20%
  YoY % 85.99% -36.14% -6.10% 2.06% 7.70% -1.43% -
  Horiz. % 120.84% 64.97% 101.74% 108.34% 106.16% 98.57% 100.00%
Total Cost 80,813 157,490 119,088 191,078 147,670 120,528 140,275 -8.78%
  YoY % -48.69% 32.25% -37.68% 29.40% 22.52% -14.08% -
  Horiz. % 57.61% 112.27% 84.90% 136.22% 105.27% 85.92% 100.00%
Net Worth 323,844 339,508 331,243 343,452 307,182 271,599 238,038 5.26%
  YoY % -4.61% 2.49% -3.55% 11.81% 13.10% 14.10% -
  Horiz. % 136.05% 142.63% 139.16% 144.28% 129.05% 114.10% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 33,045 32,802 32,634 29,024 23,998 20,029 16,029 12.81%
  YoY % 0.74% 0.51% 12.44% 20.94% 19.82% 24.95% -
  Horiz. % 206.15% 204.64% 203.59% 181.07% 149.72% 124.95% 100.00%
Div Payout % 218.86 % 90.50 % 183.49 % 55.90 % 44.25 % 38.28 % 35.70 % 35.27%
  YoY % 141.83% -50.68% 228.25% 26.33% 15.60% 7.23% -
  Horiz. % 613.05% 253.50% 513.98% 156.58% 123.95% 107.23% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 323,844 339,508 331,243 343,452 307,182 271,599 238,038 5.26%
  YoY % -4.61% 2.49% -3.55% 11.81% 13.10% 14.10% -
  Horiz. % 136.05% 142.63% 139.16% 144.28% 129.05% 114.10% 100.00%
NOSH 165,227 164,013 163,174 161,245 159,991 80,117 80,147 12.81%
  YoY % 0.74% 0.51% 1.20% 0.78% 99.69% -0.04% -
  Horiz. % 206.15% 204.64% 203.59% 201.19% 199.62% 99.96% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 15.74 % 18.71 % 12.99 % 21.37 % 26.86 % 30.27 % 24.25 % -6.95%
  YoY % -15.87% 44.03% -39.21% -20.44% -11.27% 24.82% -
  Horiz. % 64.91% 77.15% 53.57% 88.12% 110.76% 124.82% 100.00%
ROE 4.66 % 10.68 % 5.37 % 15.12 % 17.66 % 19.26 % 18.86 % -20.78%
  YoY % -56.37% 98.88% -64.48% -14.38% -8.31% 2.12% -
  Horiz. % 24.71% 56.63% 28.47% 80.17% 93.64% 102.12% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 58.05 118.12 83.88 150.70 126.20 215.74 231.04 -20.56%
  YoY % -50.86% 40.82% -44.34% 19.41% -41.50% -6.62% -
  Horiz. % 25.13% 51.13% 36.31% 65.23% 54.62% 93.38% 100.00%
EPS 9.10 22.10 10.90 32.20 33.90 65.30 56.10 -26.14%
  YoY % -58.82% 102.75% -66.15% -5.01% -48.09% 16.40% -
  Horiz. % 16.22% 39.39% 19.43% 57.40% 60.43% 116.40% 100.00%
DPS 20.00 20.00 20.00 18.00 15.00 25.00 20.00 -
  YoY % 0.00% 0.00% 11.11% 20.00% -40.00% 25.00% -
  Horiz. % 100.00% 100.00% 100.00% 90.00% 75.00% 125.00% 100.00%
NAPS 1.9600 2.0700 2.0300 2.1300 1.9200 3.3900 2.9700 -6.69%
  YoY % -5.31% 1.97% -4.69% 10.94% -43.36% 14.14% -
  Horiz. % 65.99% 69.70% 68.35% 71.72% 64.65% 114.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 57.83 116.80 82.52 146.50 121.73 104.21 111.64 -10.38%
  YoY % -50.49% 41.54% -43.67% 20.35% 16.81% -6.66% -
  Horiz. % 51.80% 104.62% 73.92% 131.23% 109.04% 93.34% 100.00%
EPS 9.10 21.85 10.72 31.30 32.70 31.54 27.07 -16.61%
  YoY % -58.35% 103.82% -65.75% -4.28% 3.68% 16.51% -
  Horiz. % 33.62% 80.72% 39.60% 115.63% 120.80% 116.51% 100.00%
DPS 19.92 19.78 19.68 17.50 14.47 12.08 9.66 12.81%
  YoY % 0.71% 0.51% 12.46% 20.94% 19.78% 25.05% -
  Horiz. % 206.21% 204.76% 203.73% 181.16% 149.79% 125.05% 100.00%
NAPS 1.9525 2.0469 1.9971 2.0707 1.8520 1.6375 1.4351 5.26%
  YoY % -4.61% 2.49% -3.55% 11.81% 13.10% 14.10% -
  Horiz. % 136.05% 142.63% 139.16% 144.29% 129.05% 114.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.6100 4.1000 3.4600 3.7700 4.4000 4.8200 2.6900 -
P/RPS 4.50 3.47 4.12 2.50 3.49 2.23 1.16 25.34%
  YoY % 29.68% -15.78% 64.80% -28.37% 56.50% 92.24% -
  Horiz. % 387.93% 299.14% 355.17% 215.52% 300.86% 192.24% 100.00%
P/EPS 28.56 18.55 31.74 11.71 12.98 7.38 4.80 34.59%
  YoY % 53.96% -41.56% 171.05% -9.78% 75.88% 53.75% -
  Horiz. % 595.00% 386.46% 661.25% 243.96% 270.42% 153.75% 100.00%
EY 3.50 5.39 3.15 8.54 7.70 13.55 20.82 -25.70%
  YoY % -35.06% 71.11% -63.11% 10.91% -43.17% -34.92% -
  Horiz. % 16.81% 25.89% 15.13% 41.02% 36.98% 65.08% 100.00%
DY 7.66 4.88 5.78 4.77 3.41 5.19 7.43 0.51%
  YoY % 56.97% -15.57% 21.17% 39.88% -34.30% -30.15% -
  Horiz. % 103.10% 65.68% 77.79% 64.20% 45.90% 69.85% 100.00%
P/NAPS 1.33 1.98 1.70 1.77 2.29 1.42 0.91 6.53%
  YoY % -32.83% 16.47% -3.95% -22.71% 61.27% 56.04% -
  Horiz. % 146.15% 217.58% 186.81% 194.51% 251.65% 156.04% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 29/08/16 26/08/15 28/08/14 27/08/13 28/08/12 -
Price 2.5000 4.0600 3.6000 3.1100 4.4400 5.2400 2.8200 -
P/RPS 4.31 3.44 4.29 2.06 3.52 2.43 1.22 23.40%
  YoY % 25.29% -19.81% 108.25% -41.48% 44.86% 99.18% -
  Horiz. % 353.28% 281.97% 351.64% 168.85% 288.52% 199.18% 100.00%
P/EPS 27.36 18.37 33.03 9.66 13.10 8.02 5.03 32.60%
  YoY % 48.94% -44.38% 241.93% -26.26% 63.34% 59.44% -
  Horiz. % 543.94% 365.21% 656.66% 192.05% 260.44% 159.44% 100.00%
EY 3.66 5.44 3.03 10.35 7.64 12.46 19.86 -24.55%
  YoY % -32.72% 79.54% -70.72% 35.47% -38.68% -37.26% -
  Horiz. % 18.43% 27.39% 15.26% 52.11% 38.47% 62.74% 100.00%
DY 8.00 4.93 5.56 5.79 3.38 4.77 7.09 2.03%
  YoY % 62.27% -11.33% -3.97% 71.30% -29.14% -32.72% -
  Horiz. % 112.83% 69.53% 78.42% 81.66% 47.67% 67.28% 100.00%
P/NAPS 1.28 1.96 1.77 1.46 2.31 1.55 0.95 5.09%
  YoY % -34.69% 10.73% 21.23% -36.80% 49.03% 63.16% -
  Horiz. % 134.74% 206.32% 186.32% 153.68% 243.16% 163.16% 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.
 


 

1867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8850.00 
 KOTRA 1.770.00 
 UCREST 0.2150.00 
 PINEAPP 0.280.00 
 PUC 0.070.00 
 WILLOW 0.4550.00 
 IRIS 0.160.00 
 BTECH 0.230.00 
 3A 0.7950.00 
 TENAGA-C57 0.0950.00 

TOP ARTICLES

1. LETS CLIMB THE MOUNTAIN TOGETHER !!! Bursa Master
2. [转贴] 斤经济较:TOPGLOV 2019Q3 季报点评 - 夜月 Good Articles to Share
3. Citi downgrades AirAsia Group to sell; price target RM1.48 Good Articles to Share
4. Tech: Going C2C and cross-border, Teleport plans to shake up the logistics business Good Articles to Share
5. Stock to Watch 20 Jun 2019 Stock Recommendations for Daily
6. GREATEC = GREAT-TRAP OR GREATER FOOL TRAP? SEE ARTICLE BY DR NEOH ON GREATER FOOL, Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
7. 云顶离林国泰:“尽所能减风险保盈利” 星洲日報/投資致富‧企業故事
8. [转贴] [Facebook live:浅谈Mestron holdings berhad (Mestron)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers