Highlights

[PTARAS] YoY Annualized Quarter Result on 2016-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 17-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     -7.13%    YoY -     165.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 253,688 86,906 239,014 133,958 276,608 182,544 159,410 8.05%
  YoY % 191.91% -63.64% 78.42% -51.57% 51.53% 14.51% -
  Horiz. % 159.14% 54.52% 149.94% 84.03% 173.52% 114.51% 100.00%
PBT 18,630 12,878 61,454 23,842 71,052 64,050 58,984 -17.47%
  YoY % 44.67% -79.04% 157.76% -66.44% 10.93% 8.59% -
  Horiz. % 31.58% 21.83% 104.19% 40.42% 120.46% 108.59% 100.00%
Tax -8,704 -1,724 -12,410 -5,336 -17,684 -15,508 -13,922 -7.53%
  YoY % -404.87% 86.11% -132.57% 69.83% -14.03% -11.39% -
  Horiz. % 62.52% 12.38% 89.14% 38.33% 127.02% 111.39% 100.00%
NP 9,926 11,154 49,044 18,506 53,368 48,542 45,062 -22.28%
  YoY % -11.01% -77.26% 165.02% -65.32% 9.94% 7.72% -
  Horiz. % 22.03% 24.75% 108.84% 41.07% 118.43% 107.72% 100.00%
NP to SH 9,926 11,154 49,044 18,506 53,368 48,542 45,062 -22.28%
  YoY % -11.01% -77.26% 165.02% -65.32% 9.94% 7.72% -
  Horiz. % 22.03% 24.75% 108.84% 41.07% 118.43% 107.72% 100.00%
Tax Rate 46.72 % 13.39 % 20.19 % 22.38 % 24.89 % 24.21 % 23.60 % 12.05%
  YoY % 248.92% -33.68% -9.79% -10.08% 2.81% 2.58% -
  Horiz. % 197.97% 56.74% 85.55% 94.83% 105.47% 102.58% 100.00%
Total Cost 243,762 75,752 189,970 115,452 223,240 134,002 114,348 13.44%
  YoY % 221.79% -60.12% 64.54% -48.28% 66.59% 17.19% -
  Horiz. % 213.18% 66.25% 166.13% 100.97% 195.23% 117.19% 100.00%
Net Worth 298,556 329,980 336,768 336,029 323,101 284,226 240,333 3.68%
  YoY % -9.52% -2.02% 0.22% 4.00% 13.68% 18.26% -
  Horiz. % 124.23% 137.30% 140.13% 139.82% 134.44% 118.26% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 298,556 329,980 336,768 336,029 323,101 284,226 240,333 3.68%
  YoY % -9.52% -2.02% 0.22% 4.00% 13.68% 18.26% -
  Horiz. % 124.23% 137.30% 140.13% 139.82% 134.44% 118.26% 100.00%
NOSH 165,864 164,990 163,480 162,333 160,746 159,677 80,111 12.89%
  YoY % 0.53% 0.92% 0.71% 0.99% 0.67% 99.32% -
  Horiz. % 207.04% 205.95% 204.07% 202.64% 200.66% 199.32% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.91 % 12.83 % 20.52 % 13.81 % 19.29 % 26.59 % 28.27 % -28.08%
  YoY % -69.52% -37.48% 48.59% -28.41% -27.45% -5.94% -
  Horiz. % 13.83% 45.38% 72.59% 48.85% 68.23% 94.06% 100.00%
ROE 3.32 % 3.38 % 14.56 % 5.51 % 16.52 % 17.08 % 18.75 % -25.05%
  YoY % -1.78% -76.79% 164.25% -66.65% -3.28% -8.91% -
  Horiz. % 17.71% 18.03% 77.65% 29.39% 88.11% 91.09% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 152.95 52.67 146.20 82.52 172.08 114.32 198.99 -4.29%
  YoY % 190.39% -63.97% 77.17% -52.05% 50.52% -42.55% -
  Horiz. % 76.86% 26.47% 73.47% 41.47% 86.48% 57.45% 100.00%
EPS 6.00 6.80 30.00 11.40 33.20 30.40 28.00 -22.63%
  YoY % -11.76% -77.33% 163.16% -65.66% 9.21% 8.57% -
  Horiz. % 21.43% 24.29% 107.14% 40.71% 118.57% 108.57% 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 1.8000 2.0000 2.0600 2.0700 2.0100 1.7800 3.0000 -8.16%
  YoY % -10.00% -2.91% -0.48% 2.99% 12.92% -40.67% -
  Horiz. % 60.00% 66.67% 68.67% 69.00% 67.00% 59.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 152.95 52.40 144.10 80.76 166.77 110.06 96.11 8.05%
  YoY % 191.89% -63.64% 78.43% -51.57% 51.53% 14.51% -
  Horiz. % 159.14% 54.52% 149.93% 84.03% 173.52% 114.51% 100.00%
EPS 6.00 6.72 29.57 11.16 32.18 29.27 27.17 -22.25%
  YoY % -10.71% -77.27% 164.96% -65.32% 9.94% 7.73% -
  Horiz. % 22.08% 24.73% 108.83% 41.07% 118.44% 107.73% 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 1.8000 1.9895 2.0304 2.0259 1.9480 1.7136 1.4490 3.68%
  YoY % -9.53% -2.01% 0.22% 4.00% 13.68% 18.26% -
  Horiz. % 124.22% 137.30% 140.12% 139.81% 134.44% 118.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.2300 3.7200 3.5200 3.3000 3.7300 2.8600 3.0800 -
P/RPS 1.46 7.06 2.41 4.00 2.17 2.50 1.55 -0.99%
  YoY % -79.32% 192.95% -39.75% 84.33% -13.20% 61.29% -
  Horiz. % 94.19% 455.48% 155.48% 258.06% 140.00% 161.29% 100.00%
P/EPS 37.26 55.03 11.73 28.95 11.23 9.41 5.48 37.62%
  YoY % -32.29% 369.14% -59.48% 157.79% 19.34% 71.72% -
  Horiz. % 679.93% 1,004.20% 214.05% 528.28% 204.93% 171.72% 100.00%
EY 2.68 1.82 8.52 3.45 8.90 10.63 18.26 -27.36%
  YoY % 47.25% -78.64% 146.96% -61.24% -16.27% -41.79% -
  Horiz. % 14.68% 9.97% 46.66% 18.89% 48.74% 58.21% 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 1.24 1.86 1.71 1.59 1.86 1.61 1.03 3.14%
  YoY % -33.33% 8.77% 7.55% -14.52% 15.53% 56.31% -
  Horiz. % 120.39% 180.58% 166.02% 154.37% 180.58% 156.31% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 23/02/18 - 22/02/16 24/02/15 12/02/14 18/02/13 -
Price 2.2900 3.7500 3.5200 3.3900 4.3600 2.8500 2.9300 -
P/RPS 1.50 7.12 2.41 4.11 2.53 2.49 1.47 0.34%
  YoY % -78.93% 195.44% -41.36% 62.45% 1.61% 69.39% -
  Horiz. % 102.04% 484.35% 163.95% 279.59% 172.11% 169.39% 100.00%
P/EPS 38.27 55.47 11.73 29.74 13.13 9.38 5.21 39.40%
  YoY % -31.01% 372.89% -60.56% 126.50% 39.98% 80.04% -
  Horiz. % 734.55% 1,064.68% 225.14% 570.83% 252.02% 180.04% 100.00%
EY 2.61 1.80 8.52 3.36 7.61 10.67 19.20 -28.28%
  YoY % 45.00% -78.87% 153.57% -55.85% -28.68% -44.43% -
  Horiz. % 13.59% 9.37% 44.38% 17.50% 39.64% 55.57% 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 1.27 1.88 1.71 1.64 2.17 1.60 0.98 4.41%
  YoY % -32.45% 9.94% 4.27% -24.42% 35.62% 63.27% -
  Horiz. % 129.59% 191.84% 174.49% 167.35% 221.43% 163.27% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.170.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers