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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 363,580 154,484 76,712 238,936 143,048 256,776 173,520 13.11%
  YoY % 135.35% 101.38% -67.89% 67.03% -44.29% 47.98% -
  Horiz. % 209.53% 89.03% 44.21% 137.70% 82.44% 147.98% 100.00%
PBT 40,040 22,280 15,528 64,848 33,660 61,124 56,520 -5.58%
  YoY % 79.71% 43.48% -76.05% 92.66% -44.93% 8.15% -
  Horiz. % 70.84% 39.42% 27.47% 114.73% 59.55% 108.15% 100.00%
Tax -17,776 -11,080 -504 -12,036 -6,772 -15,072 -14,344 3.64%
  YoY % -60.43% -2,098.41% 95.81% -77.73% 55.07% -5.08% -
  Horiz. % 123.93% 77.24% 3.51% 83.91% 47.21% 105.08% 100.00%
NP 22,264 11,200 15,024 52,812 26,888 46,052 42,176 -10.10%
  YoY % 98.79% -25.45% -71.55% 96.41% -41.61% 9.19% -
  Horiz. % 52.79% 26.56% 35.62% 125.22% 63.75% 109.19% 100.00%
NP to SH 22,264 11,200 15,024 52,812 26,888 46,052 42,176 -10.10%
  YoY % 98.79% -25.45% -71.55% 96.41% -41.61% 9.19% -
  Horiz. % 52.79% 26.56% 35.62% 125.22% 63.75% 109.19% 100.00%
Tax Rate 44.40 % 49.73 % 3.25 % 18.56 % 20.12 % 24.66 % 25.38 % 9.76%
  YoY % -10.72% 1,430.15% -82.49% -7.75% -18.41% -2.84% -
  Horiz. % 174.94% 195.94% 12.81% 73.13% 79.28% 97.16% 100.00%
Total Cost 341,316 143,284 61,688 186,124 116,160 210,724 131,344 17.24%
  YoY % 138.21% 132.27% -66.86% 60.23% -44.88% 60.44% -
  Horiz. % 259.86% 109.09% 46.97% 141.71% 88.44% 160.44% 100.00%
Net Worth 323,436 316,801 356,819 345,559 352,495 318,206 282,770 2.26%
  YoY % 2.09% -11.22% 3.26% -1.97% 10.78% 12.53% -
  Horiz. % 114.38% 112.03% 126.19% 122.20% 124.66% 112.53% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 323,436 316,801 356,819 345,559 352,495 318,206 282,770 2.26%
  YoY % 2.09% -11.22% 3.26% -1.97% 10.78% 12.53% -
  Horiz. % 114.38% 112.03% 126.19% 122.20% 124.66% 112.53% 100.00%
NOSH 165,864 165,864 170,727 162,999 163,951 159,902 79,878 12.94%
  YoY % 0.00% -2.85% 4.74% -0.58% 2.53% 100.18% -
  Horiz. % 207.65% 207.65% 213.73% 204.06% 205.25% 200.18% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.12 % 7.25 % 19.58 % 22.10 % 18.80 % 17.93 % 24.31 % -20.53%
  YoY % -15.59% -62.97% -11.40% 17.55% 4.85% -26.24% -
  Horiz. % 25.17% 29.82% 80.54% 90.91% 77.33% 73.76% 100.00%
ROE 6.88 % 3.54 % 4.21 % 15.28 % 7.63 % 14.47 % 14.92 % -12.10%
  YoY % 94.35% -15.91% -72.45% 100.26% -47.27% -3.02% -
  Horiz. % 46.11% 23.73% 28.22% 102.41% 51.14% 96.98% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 219.20 93.14 44.93 146.59 87.25 160.58 217.23 0.15%
  YoY % 135.34% 107.30% -69.35% 68.01% -45.67% -26.08% -
  Horiz. % 100.91% 42.88% 20.68% 67.48% 40.16% 73.92% 100.00%
EPS 13.60 6.80 8.80 32.40 16.40 28.80 52.80 -20.23%
  YoY % 100.00% -22.73% -72.84% 97.56% -43.06% -45.45% -
  Horiz. % 25.76% 12.88% 16.67% 61.36% 31.06% 54.55% 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 1.9500 1.9100 2.0900 2.1200 2.1500 1.9900 3.5400 -9.46%
  YoY % 2.09% -8.61% -1.42% -1.40% 8.04% -43.79% -
  Horiz. % 55.08% 53.95% 59.04% 59.89% 60.73% 56.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 219.20 93.14 46.25 144.05 86.24 154.81 104.62 13.11%
  YoY % 135.34% 101.38% -67.89% 67.03% -44.29% 47.97% -
  Horiz. % 209.52% 89.03% 44.21% 137.69% 82.43% 147.97% 100.00%
EPS 13.60 6.80 9.06 31.84 16.21 27.76 25.43 -9.90%
  YoY % 100.00% -24.94% -71.55% 96.42% -41.61% 9.16% -
  Horiz. % 53.48% 26.74% 35.63% 125.21% 63.74% 109.16% 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 1.9500 1.9100 2.1513 2.0834 2.1252 1.9185 1.7048 2.26%
  YoY % 2.09% -11.22% 3.26% -1.97% 10.77% 12.54% -
  Horiz. % 114.38% 112.04% 126.19% 122.21% 124.66% 112.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.3200 2.4000 3.8800 3.5600 3.3300 4.6000 5.8600 -
P/RPS 1.51 2.58 8.64 2.43 3.82 2.86 2.70 -9.23%
  YoY % -41.47% -70.14% 255.56% -36.39% 33.57% 5.93% -
  Horiz. % 55.93% 95.56% 320.00% 90.00% 141.48% 105.93% 100.00%
P/EPS 24.73 35.54 44.09 10.99 20.30 15.97 11.10 14.28%
  YoY % -30.42% -19.39% 301.18% -45.86% 27.11% 43.87% -
  Horiz. % 222.79% 320.18% 397.21% 99.01% 182.88% 143.87% 100.00%
EY 4.04 2.81 2.27 9.10 4.92 6.26 9.01 -12.51%
  YoY % 43.77% 23.79% -75.05% 84.96% -21.41% -30.52% -
  Horiz. % 44.84% 31.19% 25.19% 101.00% 54.61% 69.48% 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 1.70 1.26 1.86 1.68 1.55 2.31 1.66 0.40%
  YoY % 34.92% -32.26% 10.71% 8.39% -32.90% 39.16% -
  Horiz. % 102.41% 75.90% 112.05% 101.20% 93.37% 139.16% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 28/11/18 24/11/17 18/11/16 20/11/15 21/11/14 15/11/13 -
Price 3.2800 2.4900 3.8100 3.4500 3.5400 4.3600 6.3000 -
P/RPS 1.50 2.67 8.48 2.35 4.06 2.72 2.90 -10.40%
  YoY % -43.82% -68.51% 260.85% -42.12% 49.26% -6.21% -
  Horiz. % 51.72% 92.07% 292.41% 81.03% 140.00% 93.79% 100.00%
P/EPS 24.44 36.88 43.30 10.65 21.59 15.14 11.93 12.69%
  YoY % -33.73% -14.83% 306.57% -50.67% 42.60% 26.91% -
  Horiz. % 204.86% 309.14% 362.95% 89.27% 180.97% 126.91% 100.00%
EY 4.09 2.71 2.31 9.39 4.63 6.61 8.38 -11.26%
  YoY % 50.92% 17.32% -75.40% 102.81% -29.95% -21.12% -
  Horiz. % 48.81% 32.34% 27.57% 112.05% 55.25% 78.88% 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 1.68 1.30 1.82 1.63 1.65 2.19 1.78 -0.96%
  YoY % 29.23% -28.57% 11.66% -1.21% -24.66% 23.03% -
  Horiz. % 94.38% 73.03% 102.25% 91.57% 92.70% 123.03% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers