Highlights

[PTARAS] YoY Annualized Quarter Result on 2015-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 20-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     -48.21%    YoY -     -41.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 154,484 76,712 238,936 143,048 256,776 173,520 174,744 -2.03%
  YoY % 101.38% -67.89% 67.03% -44.29% 47.98% -0.70% -
  Horiz. % 88.41% 43.90% 136.73% 81.86% 146.94% 99.30% 100.00%
PBT 22,280 15,528 64,848 33,660 61,124 56,520 75,464 -18.39%
  YoY % 43.48% -76.05% 92.66% -44.93% 8.15% -25.10% -
  Horiz. % 29.52% 20.58% 85.93% 44.60% 81.00% 74.90% 100.00%
Tax -11,080 -504 -12,036 -6,772 -15,072 -14,344 -18,220 -7.95%
  YoY % -2,098.41% 95.81% -77.73% 55.07% -5.08% 21.27% -
  Horiz. % 60.81% 2.77% 66.06% 37.17% 82.72% 78.73% 100.00%
NP 11,200 15,024 52,812 26,888 46,052 42,176 57,244 -23.80%
  YoY % -25.45% -71.55% 96.41% -41.61% 9.19% -26.32% -
  Horiz. % 19.57% 26.25% 92.26% 46.97% 80.45% 73.68% 100.00%
NP to SH 11,200 15,024 52,812 26,888 46,052 42,176 57,244 -23.80%
  YoY % -25.45% -71.55% 96.41% -41.61% 9.19% -26.32% -
  Horiz. % 19.57% 26.25% 92.26% 46.97% 80.45% 73.68% 100.00%
Tax Rate 49.73 % 3.25 % 18.56 % 20.12 % 24.66 % 25.38 % 24.14 % 12.79%
  YoY % 1,430.15% -82.49% -7.75% -18.41% -2.84% 5.14% -
  Horiz. % 206.01% 13.46% 76.88% 83.35% 102.15% 105.14% 100.00%
Total Cost 143,284 61,688 186,124 116,160 210,724 131,344 117,500 3.36%
  YoY % 132.27% -66.86% 60.23% -44.88% 60.44% 11.78% -
  Horiz. % 121.94% 52.50% 158.40% 98.86% 179.34% 111.78% 100.00%
Net Worth 316,801 356,819 345,559 352,495 318,206 282,770 251,042 3.95%
  YoY % -11.22% 3.26% -1.97% 10.78% 12.53% 12.64% -
  Horiz. % 126.19% 142.14% 137.65% 140.41% 126.75% 112.64% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 316,801 356,819 345,559 352,495 318,206 282,770 251,042 3.95%
  YoY % -11.22% 3.26% -1.97% 10.78% 12.53% 12.64% -
  Horiz. % 126.19% 142.14% 137.65% 140.41% 126.75% 112.64% 100.00%
NOSH 165,864 170,727 162,999 163,951 159,902 79,878 79,949 12.93%
  YoY % -2.85% 4.74% -0.58% 2.53% 100.18% -0.09% -
  Horiz. % 207.46% 213.54% 203.88% 205.07% 200.00% 99.91% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.25 % 19.58 % 22.10 % 18.80 % 17.93 % 24.31 % 32.76 % -22.22%
  YoY % -62.97% -11.40% 17.55% 4.85% -26.24% -25.79% -
  Horiz. % 22.13% 59.77% 67.46% 57.39% 54.73% 74.21% 100.00%
ROE 3.54 % 4.21 % 15.28 % 7.63 % 14.47 % 14.92 % 22.80 % -26.68%
  YoY % -15.91% -72.45% 100.26% -47.27% -3.02% -34.56% -
  Horiz. % 15.53% 18.46% 67.02% 33.46% 63.46% 65.44% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 93.14 44.93 146.59 87.25 160.58 217.23 218.57 -13.25%
  YoY % 107.30% -69.35% 68.01% -45.67% -26.08% -0.61% -
  Horiz. % 42.61% 20.56% 67.07% 39.92% 73.47% 99.39% 100.00%
EPS 6.80 8.80 32.40 16.40 28.80 52.80 71.60 -32.44%
  YoY % -22.73% -72.84% 97.56% -43.06% -45.45% -26.26% -
  Horiz. % 9.50% 12.29% 45.25% 22.91% 40.22% 73.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9100 2.0900 2.1200 2.1500 1.9900 3.5400 3.1400 -7.95%
  YoY % -8.61% -1.42% -1.40% 8.04% -43.79% 12.74% -
  Horiz. % 60.83% 66.56% 67.52% 68.47% 63.38% 112.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 93.14 46.25 144.05 86.24 154.81 104.62 105.35 -2.03%
  YoY % 101.38% -67.89% 67.03% -44.29% 47.97% -0.69% -
  Horiz. % 88.41% 43.90% 136.73% 81.86% 146.95% 99.31% 100.00%
EPS 6.80 9.06 31.84 16.21 27.76 25.43 34.51 -23.71%
  YoY % -24.94% -71.55% 96.42% -41.61% 9.16% -26.31% -
  Horiz. % 19.70% 26.25% 92.26% 46.97% 80.44% 73.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9100 2.1513 2.0834 2.1252 1.9185 1.7048 1.5135 3.95%
  YoY % -11.22% 3.26% -1.97% 10.77% 12.54% 12.64% -
  Horiz. % 126.20% 142.14% 137.65% 140.42% 126.76% 112.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.4000 3.8800 3.5600 3.3300 4.6000 5.8600 3.0200 -
P/RPS 2.58 8.64 2.43 3.82 2.86 2.70 1.38 10.99%
  YoY % -70.14% 255.56% -36.39% 33.57% 5.93% 95.65% -
  Horiz. % 186.96% 626.09% 176.09% 276.81% 207.25% 195.65% 100.00%
P/EPS 35.54 44.09 10.99 20.30 15.97 11.10 4.22 42.61%
  YoY % -19.39% 301.18% -45.86% 27.11% 43.87% 163.03% -
  Horiz. % 842.18% 1,044.79% 260.43% 481.04% 378.44% 263.03% 100.00%
EY 2.81 2.27 9.10 4.92 6.26 9.01 23.71 -29.90%
  YoY % 23.79% -75.05% 84.96% -21.41% -30.52% -62.00% -
  Horiz. % 11.85% 9.57% 38.38% 20.75% 26.40% 38.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.26 1.86 1.68 1.55 2.31 1.66 0.96 4.63%
  YoY % -32.26% 10.71% 8.39% -32.90% 39.16% 72.92% -
  Horiz. % 131.25% 193.75% 175.00% 161.46% 240.62% 172.92% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 24/11/17 18/11/16 20/11/15 21/11/14 15/11/13 08/11/12 -
Price 2.4900 3.8100 3.4500 3.5400 4.3600 6.3000 3.1600 -
P/RPS 2.67 8.48 2.35 4.06 2.72 2.90 1.45 10.71%
  YoY % -68.51% 260.85% -42.12% 49.26% -6.21% 100.00% -
  Horiz. % 184.14% 584.83% 162.07% 280.00% 187.59% 200.00% 100.00%
P/EPS 36.88 43.30 10.65 21.59 15.14 11.93 4.41 42.45%
  YoY % -14.83% 306.57% -50.67% 42.60% 26.91% 170.52% -
  Horiz. % 836.28% 981.86% 241.50% 489.57% 343.31% 270.52% 100.00%
EY 2.71 2.31 9.39 4.63 6.61 8.38 22.66 -29.80%
  YoY % 17.32% -75.40% 102.81% -29.95% -21.12% -63.02% -
  Horiz. % 11.96% 10.19% 41.44% 20.43% 29.17% 36.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.30 1.82 1.63 1.65 2.19 1.78 1.01 4.29%
  YoY % -28.57% 11.66% -1.21% -24.66% 23.03% 76.24% -
  Horiz. % 128.71% 180.20% 161.39% 163.37% 216.83% 176.24% 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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS