Highlights

[PTARAS] YoY Annualized Quarter Result on 2018-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -25.82%    YoY -     -25.45%
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.
 


 

247  239  545  1257 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.50+0.02 
 DGB 0.18+0.01 
 HSI-H8F 0.3050.00 
 TANCO 0.075+0.005 
 AAX 0.18+0.015 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.15-0.01 
 SANICHI 0.0450.00 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers