Highlights

[PTARAS] YoY Annualized Quarter Result on 2017-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 26-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -10.35%    YoY -     160.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 300,010 98,352 229,436 127,930 260,857 186,881 162,852 10.71%
  YoY % 205.04% -57.13% 79.34% -50.96% 39.58% 14.76% -
  Horiz. % 184.22% 60.39% 140.89% 78.56% 160.18% 114.76% 100.00%
PBT 19,018 22,812 55,448 21,721 71,694 60,941 62,849 -18.06%
  YoY % -16.63% -58.86% 155.27% -69.70% 17.65% -3.04% -
  Horiz. % 30.26% 36.30% 88.22% 34.56% 114.07% 96.96% 100.00%
Tax -5,841 -6,704 -11,481 -4,860 -17,737 -16,230 -14,630 -14.18%
  YoY % 12.87% 41.61% -136.24% 72.60% -9.28% -10.94% -
  Horiz. % 39.93% 45.82% 78.47% 33.22% 121.23% 110.94% 100.00%
NP 13,177 16,108 43,966 16,861 53,957 44,710 48,218 -19.44%
  YoY % -18.19% -63.36% 160.75% -68.75% 20.68% -7.28% -
  Horiz. % 27.33% 33.41% 91.18% 34.97% 111.90% 92.72% 100.00%
NP to SH 13,177 16,108 43,966 16,861 53,957 44,710 48,218 -19.44%
  YoY % -18.19% -63.36% 160.75% -68.75% 20.68% -7.28% -
  Horiz. % 27.33% 33.41% 91.18% 34.97% 111.90% 92.72% 100.00%
Tax Rate 30.71 % 29.39 % 20.71 % 22.37 % 24.74 % 26.63 % 23.28 % 4.72%
  YoY % 4.49% 41.91% -7.42% -9.58% -7.10% 14.39% -
  Horiz. % 131.92% 126.25% 88.96% 96.09% 106.27% 114.39% 100.00%
Total Cost 286,833 82,244 185,469 111,069 206,900 142,170 114,633 16.51%
  YoY % 248.76% -55.66% 66.99% -46.32% 45.53% 24.02% -
  Horiz. % 250.22% 71.75% 161.79% 96.89% 180.49% 124.02% 100.00%
Net Worth 315,143 331,758 346,074 335,605 340,189 301,636 267,229 2.79%
  YoY % -5.01% -4.14% 3.12% -1.35% 12.78% 12.88% -
  Horiz. % 117.93% 124.15% 129.50% 125.59% 127.30% 112.88% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 17,692 17,605 17,412 17,293 15,047 12,835 10,667 8.79%
  YoY % 0.49% 1.11% 0.69% 14.92% 17.24% 20.32% -
  Horiz. % 165.85% 165.04% 163.22% 162.11% 141.06% 120.32% 100.00%
Div Payout % 134.26 % 109.30 % 39.60 % 102.56 % 27.89 % 28.71 % 22.12 % 35.04%
  YoY % 22.84% 176.01% -61.39% 267.73% -2.86% 29.79% -
  Horiz. % 606.96% 494.12% 179.02% 463.65% 126.08% 129.79% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 315,143 331,758 346,074 335,605 340,189 301,636 267,229 2.79%
  YoY % -5.01% -4.14% 3.12% -1.35% 12.78% 12.88% -
  Horiz. % 117.93% 124.15% 129.50% 125.59% 127.30% 112.88% 100.00%
NOSH 165,864 165,054 163,242 162,128 161,227 160,444 80,008 12.91%
  YoY % 0.49% 1.11% 0.69% 0.56% 0.49% 100.53% -
  Horiz. % 207.31% 206.29% 204.03% 202.64% 201.51% 200.53% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.39 % 16.38 % 19.16 % 13.18 % 20.68 % 23.92 % 29.61 % -27.24%
  YoY % -73.20% -14.51% 45.37% -36.27% -13.55% -19.22% -
  Horiz. % 14.83% 55.32% 64.71% 44.51% 69.84% 80.78% 100.00%
ROE 4.18 % 4.86 % 12.70 % 5.02 % 15.86 % 14.82 % 18.04 % -21.62%
  YoY % -13.99% -61.73% 152.99% -68.35% 7.02% -17.85% -
  Horiz. % 23.17% 26.94% 70.40% 27.83% 87.92% 82.15% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 180.88 59.59 140.55 78.91 161.79 116.48 203.54 -1.95%
  YoY % 203.54% -57.60% 78.11% -51.23% 38.90% -42.77% -
  Horiz. % 88.87% 29.28% 69.05% 38.77% 79.49% 57.23% 100.00%
EPS 8.00 9.73 26.93 10.40 33.47 27.87 60.27 -28.57%
  YoY % -17.78% -63.87% 158.94% -68.93% 20.09% -53.76% -
  Horiz. % 13.27% 16.14% 44.68% 17.26% 55.53% 46.24% 100.00%
DPS 10.67 10.67 10.67 10.67 9.33 8.00 13.33 -3.64%
  YoY % 0.00% 0.00% 0.00% 14.36% 16.62% -39.98% -
  Horiz. % 80.05% 80.05% 80.05% 80.05% 69.99% 60.02% 100.00%
NAPS 1.9000 2.0100 2.1200 2.0700 2.1100 1.8800 3.3400 -8.97%
  YoY % -5.47% -5.19% 2.42% -1.90% 12.23% -43.71% -
  Horiz. % 56.89% 60.18% 63.47% 61.98% 63.17% 56.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 180.88 59.30 138.33 77.13 157.27 112.67 98.18 10.72%
  YoY % 205.03% -57.13% 79.35% -50.96% 39.58% 14.76% -
  Horiz. % 184.23% 60.40% 140.89% 78.56% 160.19% 114.76% 100.00%
EPS 8.00 9.71 26.51 10.17 32.53 26.96 29.07 -19.34%
  YoY % -17.61% -63.37% 160.67% -68.74% 20.66% -7.26% -
  Horiz. % 27.52% 33.40% 91.19% 34.98% 111.90% 92.74% 100.00%
DPS 10.67 10.61 10.50 10.43 9.07 7.74 6.43 8.80%
  YoY % 0.57% 1.05% 0.67% 14.99% 17.18% 20.37% -
  Horiz. % 165.94% 165.01% 163.30% 162.21% 141.06% 120.37% 100.00%
NAPS 1.9000 2.0002 2.0865 2.0234 2.0510 1.8186 1.6111 2.79%
  YoY % -5.01% -4.14% 3.12% -1.35% 12.78% 12.88% -
  Horiz. % 117.93% 124.15% 129.51% 125.59% 127.30% 112.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.1600 3.2000 3.5200 3.6800 4.0300 3.0900 2.9600 -
P/RPS 1.19 5.37 2.50 4.66 2.49 2.65 1.45 -3.24%
  YoY % -77.84% 114.80% -46.35% 87.15% -6.04% 82.76% -
  Horiz. % 82.07% 370.34% 172.41% 321.38% 171.72% 182.76% 100.00%
P/EPS 27.19 32.79 13.07 35.38 12.04 11.09 4.91 32.99%
  YoY % -17.08% 150.88% -63.06% 193.85% 8.57% 125.87% -
  Horiz. % 553.77% 667.82% 266.19% 720.57% 245.21% 225.87% 100.00%
EY 3.68 3.05 7.65 2.83 8.30 9.02 20.36 -24.80%
  YoY % 20.66% -60.13% 170.32% -65.90% -7.98% -55.70% -
  Horiz. % 18.07% 14.98% 37.57% 13.90% 40.77% 44.30% 100.00%
DY 4.94 3.33 3.03 2.90 2.32 2.59 4.50 1.57%
  YoY % 48.35% 9.90% 4.48% 25.00% -10.42% -42.44% -
  Horiz. % 109.78% 74.00% 67.33% 64.44% 51.56% 57.56% 100.00%
P/NAPS 1.14 1.59 1.66 1.78 1.91 1.64 0.89 4.21%
  YoY % -28.30% -4.22% -6.74% -6.81% 16.46% 84.27% -
  Horiz. % 128.09% 178.65% 186.52% 200.00% 214.61% 184.27% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 25/05/18 26/05/17 18/05/16 15/05/15 21/05/14 17/05/13 -
Price 2.4800 2.9500 3.8700 3.5300 4.0800 4.0700 3.7700 -
P/RPS 1.37 4.95 2.75 4.47 2.52 3.49 1.85 -4.88%
  YoY % -72.32% 80.00% -38.48% 77.38% -27.79% 88.65% -
  Horiz. % 74.05% 267.57% 148.65% 241.62% 136.22% 188.65% 100.00%
P/EPS 31.22 30.23 14.37 33.94 12.19 14.61 6.26 30.69%
  YoY % 3.27% 110.37% -57.66% 178.42% -16.56% 133.39% -
  Horiz. % 498.72% 482.91% 229.55% 542.17% 194.73% 233.39% 100.00%
EY 3.20 3.31 6.96 2.95 8.20 6.85 15.99 -23.51%
  YoY % -3.32% -52.44% 135.93% -64.02% 19.71% -57.16% -
  Horiz. % 20.01% 20.70% 43.53% 18.45% 51.28% 42.84% 100.00%
DY 4.30 3.62 2.76 3.02 2.29 1.97 3.54 3.29%
  YoY % 18.78% 31.16% -8.61% 31.88% 16.24% -44.35% -
  Horiz. % 121.47% 102.26% 77.97% 85.31% 64.69% 55.65% 100.00%
P/NAPS 1.31 1.47 1.83 1.71 1.93 2.16 1.13 2.49%
  YoY % -10.88% -19.67% 7.02% -11.40% -10.65% 91.15% -
  Horiz. % 115.93% 130.09% 161.95% 151.33% 170.80% 191.15% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers