Highlights

[PTARAS] YoY Annualized Quarter Result on 2017-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     -58.55%    YoY -     -71.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 281,280 363,580 154,484 76,712 238,936 143,048 256,776 1.53%
  YoY % -22.64% 135.35% 101.38% -67.89% 67.03% -44.29% -
  Horiz. % 109.54% 141.59% 60.16% 29.88% 93.05% 55.71% 100.00%
PBT 56,020 40,040 22,280 15,528 64,848 33,660 61,124 -1.44%
  YoY % 39.91% 79.71% 43.48% -76.05% 92.66% -44.93% -
  Horiz. % 91.65% 65.51% 36.45% 25.40% 106.09% 55.07% 100.00%
Tax -5,860 -17,776 -11,080 -504 -12,036 -6,772 -15,072 -14.56%
  YoY % 67.03% -60.43% -2,098.41% 95.81% -77.73% 55.07% -
  Horiz. % 38.88% 117.94% 73.51% 3.34% 79.86% 44.93% 100.00%
NP 50,160 22,264 11,200 15,024 52,812 26,888 46,052 1.43%
  YoY % 125.30% 98.79% -25.45% -71.55% 96.41% -41.61% -
  Horiz. % 108.92% 48.35% 24.32% 32.62% 114.68% 58.39% 100.00%
NP to SH 50,160 22,264 11,200 15,024 52,812 26,888 46,052 1.43%
  YoY % 125.30% 98.79% -25.45% -71.55% 96.41% -41.61% -
  Horiz. % 108.92% 48.35% 24.32% 32.62% 114.68% 58.39% 100.00%
Tax Rate 10.46 % 44.40 % 49.73 % 3.25 % 18.56 % 20.12 % 24.66 % -13.31%
  YoY % -76.44% -10.72% 1,430.15% -82.49% -7.75% -18.41% -
  Horiz. % 42.42% 180.05% 201.66% 13.18% 75.26% 81.59% 100.00%
Total Cost 231,120 341,316 143,284 61,688 186,124 116,160 210,724 1.55%
  YoY % -32.29% 138.21% 132.27% -66.86% 60.23% -44.88% -
  Horiz. % 109.68% 161.97% 68.00% 29.27% 88.33% 55.12% 100.00%
Net Worth 335,046 323,436 316,801 356,819 345,559 352,495 318,206 0.86%
  YoY % 3.59% 2.09% -11.22% 3.26% -1.97% 10.78% -
  Horiz. % 105.29% 101.64% 99.56% 112.13% 108.60% 110.78% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 335,046 323,436 316,801 356,819 345,559 352,495 318,206 0.86%
  YoY % 3.59% 2.09% -11.22% 3.26% -1.97% 10.78% -
  Horiz. % 105.29% 101.64% 99.56% 112.13% 108.60% 110.78% 100.00%
NOSH 165,864 165,864 165,864 170,727 162,999 163,951 159,902 0.61%
  YoY % 0.00% 0.00% -2.85% 4.74% -0.58% 2.53% -
  Horiz. % 103.73% 103.73% 103.73% 106.77% 101.94% 102.53% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 17.83 % 6.12 % 7.25 % 19.58 % 22.10 % 18.80 % 17.93 % -0.09%
  YoY % 191.34% -15.59% -62.97% -11.40% 17.55% 4.85% -
  Horiz. % 99.44% 34.13% 40.44% 109.20% 123.26% 104.85% 100.00%
ROE 14.97 % 6.88 % 3.54 % 4.21 % 15.28 % 7.63 % 14.47 % 0.57%
  YoY % 117.59% 94.35% -15.91% -72.45% 100.26% -47.27% -
  Horiz. % 103.46% 47.55% 24.46% 29.09% 105.60% 52.73% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 169.58 219.20 93.14 44.93 146.59 87.25 160.58 0.91%
  YoY % -22.64% 135.34% 107.30% -69.35% 68.01% -45.67% -
  Horiz. % 105.60% 136.51% 58.00% 27.98% 91.29% 54.33% 100.00%
EPS 30.40 13.60 6.80 8.80 32.40 16.40 28.80 0.90%
  YoY % 123.53% 100.00% -22.73% -72.84% 97.56% -43.06% -
  Horiz. % 105.56% 47.22% 23.61% 30.56% 112.50% 56.94% 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 2.0200 1.9500 1.9100 2.0900 2.1200 2.1500 1.9900 0.25%
  YoY % 3.59% 2.09% -8.61% -1.42% -1.40% 8.04% -
  Horiz. % 101.51% 97.99% 95.98% 105.03% 106.53% 108.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 169.58 219.20 93.14 46.25 144.05 86.24 154.81 1.53%
  YoY % -22.64% 135.34% 101.38% -67.89% 67.03% -44.29% -
  Horiz. % 109.54% 141.59% 60.16% 29.88% 93.05% 55.71% 100.00%
EPS 30.40 13.60 6.80 9.06 31.84 16.21 27.76 1.52%
  YoY % 123.53% 100.00% -24.94% -71.55% 96.42% -41.61% -
  Horiz. % 109.51% 48.99% 24.50% 32.64% 114.70% 58.39% 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 2.0200 1.9500 1.9100 2.1513 2.0834 2.1252 1.9185 0.86%
  YoY % 3.59% 2.09% -11.22% 3.26% -1.97% 10.77% -
  Horiz. % 105.29% 101.64% 99.56% 112.13% 108.60% 110.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.3700 3.3200 2.4000 3.8800 3.5600 3.3300 4.6000 -
P/RPS 1.40 1.51 2.58 8.64 2.43 3.82 2.86 -11.21%
  YoY % -7.28% -41.47% -70.14% 255.56% -36.39% 33.57% -
  Horiz. % 48.95% 52.80% 90.21% 302.10% 84.97% 133.57% 100.00%
P/EPS 7.84 24.73 35.54 44.09 10.99 20.30 15.97 -11.17%
  YoY % -68.30% -30.42% -19.39% 301.18% -45.86% 27.11% -
  Horiz. % 49.09% 154.85% 222.54% 276.08% 68.82% 127.11% 100.00%
EY 12.76 4.04 2.81 2.27 9.10 4.92 6.26 12.59%
  YoY % 215.84% 43.77% 23.79% -75.05% 84.96% -21.41% -
  Horiz. % 203.83% 64.54% 44.89% 36.26% 145.37% 78.59% 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 1.17 1.70 1.26 1.86 1.68 1.55 2.31 -10.71%
  YoY % -31.18% 34.92% -32.26% 10.71% 8.39% -32.90% -
  Horiz. % 50.65% 73.59% 54.55% 80.52% 72.73% 67.10% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 22/11/19 28/11/18 24/11/17 18/11/16 20/11/15 21/11/14 -
Price 2.6800 3.2800 2.4900 3.8100 3.4500 3.5400 4.3600 -
P/RPS 1.58 1.50 2.67 8.48 2.35 4.06 2.72 -8.65%
  YoY % 5.33% -43.82% -68.51% 260.85% -42.12% 49.26% -
  Horiz. % 58.09% 55.15% 98.16% 311.76% 86.40% 149.26% 100.00%
P/EPS 8.86 24.44 36.88 43.30 10.65 21.59 15.14 -8.54%
  YoY % -63.75% -33.73% -14.83% 306.57% -50.67% 42.60% -
  Horiz. % 58.52% 161.43% 243.59% 286.00% 70.34% 142.60% 100.00%
EY 11.28 4.09 2.71 2.31 9.39 4.63 6.61 9.31%
  YoY % 175.79% 50.92% 17.32% -75.40% 102.81% -29.95% -
  Horiz. % 170.65% 61.88% 41.00% 34.95% 142.06% 70.05% 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 1.33 1.68 1.30 1.82 1.63 1.65 2.19 -7.97%
  YoY % -20.83% 29.23% -28.57% 11.66% -1.21% -24.66% -
  Horiz. % 60.73% 76.71% 59.36% 83.11% 74.43% 75.34% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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!
PARTNERS & BROKERS