Highlights

[PTARAS] YoY Annualized Quarter Result on 2018-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 22-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     -11.38%    YoY -     -11.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 434,044 253,688 86,906 239,014 133,958 276,608 182,544 15.52%
  YoY % 71.09% 191.91% -63.64% 78.42% -51.57% 51.53% -
  Horiz. % 237.77% 138.97% 47.61% 130.94% 73.38% 151.53% 100.00%
PBT 65,094 18,630 12,878 61,454 23,842 71,052 64,050 0.27%
  YoY % 249.40% 44.67% -79.04% 157.76% -66.44% 10.93% -
  Horiz. % 101.63% 29.09% 20.11% 95.95% 37.22% 110.93% 100.00%
Tax -6,022 -8,704 -1,724 -12,410 -5,336 -17,684 -15,508 -14.58%
  YoY % 30.81% -404.87% 86.11% -132.57% 69.83% -14.03% -
  Horiz. % 38.83% 56.13% 11.12% 80.02% 34.41% 114.03% 100.00%
NP 59,072 9,926 11,154 49,044 18,506 53,368 48,542 3.32%
  YoY % 495.12% -11.01% -77.26% 165.02% -65.32% 9.94% -
  Horiz. % 121.69% 20.45% 22.98% 101.03% 38.12% 109.94% 100.00%
NP to SH 59,072 9,926 11,154 49,044 18,506 53,368 48,542 3.32%
  YoY % 495.12% -11.01% -77.26% 165.02% -65.32% 9.94% -
  Horiz. % 121.69% 20.45% 22.98% 101.03% 38.12% 109.94% 100.00%
Tax Rate 9.25 % 46.72 % 13.39 % 20.19 % 22.38 % 24.89 % 24.21 % -14.81%
  YoY % -80.20% 248.92% -33.68% -9.79% -10.08% 2.81% -
  Horiz. % 38.21% 192.98% 55.31% 83.40% 92.44% 102.81% 100.00%
Total Cost 374,972 243,762 75,752 189,970 115,452 223,240 134,002 18.70%
  YoY % 53.83% 221.79% -60.12% 64.54% -48.28% 66.59% -
  Horiz. % 279.83% 181.91% 56.53% 141.77% 86.16% 166.59% 100.00%
Net Worth 328,412 298,556 329,980 336,768 336,029 323,101 284,226 2.44%
  YoY % 10.00% -9.52% -2.02% 0.22% 4.00% 13.68% -
  Horiz. % 115.55% 105.04% 116.10% 118.49% 118.23% 113.68% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 328,412 298,556 329,980 336,768 336,029 323,101 284,226 2.44%
  YoY % 10.00% -9.52% -2.02% 0.22% 4.00% 13.68% -
  Horiz. % 115.55% 105.04% 116.10% 118.49% 118.23% 113.68% 100.00%
NOSH 165,864 165,864 164,990 163,480 162,333 160,746 159,677 0.64%
  YoY % 0.00% 0.53% 0.92% 0.71% 0.99% 0.67% -
  Horiz. % 103.87% 103.87% 103.33% 102.38% 101.66% 100.67% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 13.61 % 3.91 % 12.83 % 20.52 % 13.81 % 19.29 % 26.59 % -10.56%
  YoY % 248.08% -69.52% -37.48% 48.59% -28.41% -27.45% -
  Horiz. % 51.18% 14.70% 48.25% 77.17% 51.94% 72.55% 100.00%
ROE 17.99 % 3.32 % 3.38 % 14.56 % 5.51 % 16.52 % 17.08 % 0.87%
  YoY % 441.87% -1.78% -76.79% 164.25% -66.65% -3.28% -
  Horiz. % 105.33% 19.44% 19.79% 85.25% 32.26% 96.72% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 261.69 152.95 52.67 146.20 82.52 172.08 114.32 14.79%
  YoY % 71.10% 190.39% -63.97% 77.17% -52.05% 50.52% -
  Horiz. % 228.91% 133.79% 46.07% 127.89% 72.18% 150.52% 100.00%
EPS 35.60 6.00 6.80 30.00 11.40 33.20 30.40 2.67%
  YoY % 493.33% -11.76% -77.33% 163.16% -65.66% 9.21% -
  Horiz. % 117.11% 19.74% 22.37% 98.68% 37.50% 109.21% 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 1.9800 1.8000 2.0000 2.0600 2.0700 2.0100 1.7800 1.79%
  YoY % 10.00% -10.00% -2.91% -0.48% 2.99% 12.92% -
  Horiz. % 111.24% 101.12% 112.36% 115.73% 116.29% 112.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 261.69 152.95 52.40 144.10 80.76 166.77 110.06 15.52%
  YoY % 71.10% 191.89% -63.64% 78.43% -51.57% 51.53% -
  Horiz. % 237.77% 138.97% 47.61% 130.93% 73.38% 151.53% 100.00%
EPS 35.60 6.00 6.72 29.57 11.16 32.18 29.27 3.32%
  YoY % 493.33% -10.71% -77.27% 164.96% -65.32% 9.94% -
  Horiz. % 121.63% 20.50% 22.96% 101.02% 38.13% 109.94% 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 1.9800 1.8000 1.9895 2.0304 2.0259 1.9480 1.7136 2.44%
  YoY % 10.00% -9.53% -2.01% 0.22% 4.00% 13.68% -
  Horiz. % 115.55% 105.04% 116.10% 118.49% 118.22% 113.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.0000 2.2300 3.7200 3.5200 3.3000 3.7300 2.8600 -
P/RPS 1.15 1.46 7.06 2.41 4.00 2.17 2.50 -12.13%
  YoY % -21.23% -79.32% 192.95% -39.75% 84.33% -13.20% -
  Horiz. % 46.00% 58.40% 282.40% 96.40% 160.00% 86.80% 100.00%
P/EPS 8.42 37.26 55.03 11.73 28.95 11.23 9.41 -1.83%
  YoY % -77.40% -32.29% 369.14% -59.48% 157.79% 19.34% -
  Horiz. % 89.48% 395.96% 584.80% 124.65% 307.65% 119.34% 100.00%
EY 11.87 2.68 1.82 8.52 3.45 8.90 10.63 1.86%
  YoY % 342.91% 47.25% -78.64% 146.96% -61.24% -16.27% -
  Horiz. % 111.67% 25.21% 17.12% 80.15% 32.46% 83.73% 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 1.52 1.24 1.86 1.71 1.59 1.86 1.61 -0.95%
  YoY % 22.58% -33.33% 8.77% 7.55% -14.52% 15.53% -
  Horiz. % 94.41% 77.02% 115.53% 106.21% 98.76% 115.53% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 22/02/19 23/02/18 - 22/02/16 24/02/15 12/02/14 -
Price 3.0500 2.2900 3.7500 3.5200 3.3900 4.3600 2.8500 -
P/RPS 1.17 1.50 7.12 2.41 4.11 2.53 2.49 -11.82%
  YoY % -22.00% -78.93% 195.44% -41.36% 62.45% 1.61% -
  Horiz. % 46.99% 60.24% 285.94% 96.79% 165.06% 101.61% 100.00%
P/EPS 8.56 38.27 55.47 11.73 29.74 13.13 9.38 -1.51%
  YoY % -77.63% -31.01% 372.89% -60.56% 126.50% 39.98% -
  Horiz. % 91.26% 408.00% 591.36% 125.05% 317.06% 139.98% 100.00%
EY 11.68 2.61 1.80 8.52 3.36 7.61 10.67 1.52%
  YoY % 347.51% 45.00% -78.87% 153.57% -55.85% -28.68% -
  Horiz. % 109.47% 24.46% 16.87% 79.85% 31.49% 71.32% 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 1.54 1.27 1.88 1.71 1.64 2.17 1.60 -0.63%
  YoY % 21.26% -32.45% 9.94% 4.27% -24.42% 35.62% -
  Horiz. % 96.25% 79.38% 117.50% 106.88% 102.50% 135.62% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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