Highlights

[PTARAS] YoY Annualized Quarter Result on 2018-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 25-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     44.41%    YoY -     -63.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 464,049 300,010 98,352 229,436 127,930 260,857 186,881 16.35%
  YoY % 54.68% 205.04% -57.13% 79.34% -50.96% 39.58% -
  Horiz. % 248.31% 160.54% 52.63% 122.77% 68.46% 139.58% 100.00%
PBT 45,786 19,018 22,812 55,448 21,721 71,694 60,941 -4.65%
  YoY % 140.75% -16.63% -58.86% 155.27% -69.70% 17.65% -
  Horiz. % 75.13% 31.21% 37.43% 90.99% 35.64% 117.65% 100.00%
Tax -7,797 -5,841 -6,704 -11,481 -4,860 -17,737 -16,230 -11.49%
  YoY % -33.49% 12.87% 41.61% -136.24% 72.60% -9.28% -
  Horiz. % 48.04% 35.99% 41.30% 70.74% 29.94% 109.28% 100.00%
NP 37,989 13,177 16,108 43,966 16,861 53,957 44,710 -2.68%
  YoY % 188.29% -18.19% -63.36% 160.75% -68.75% 20.68% -
  Horiz. % 84.97% 29.47% 36.03% 98.34% 37.71% 120.68% 100.00%
NP to SH 37,989 13,177 16,108 43,966 16,861 53,957 44,710 -2.68%
  YoY % 188.29% -18.19% -63.36% 160.75% -68.75% 20.68% -
  Horiz. % 84.97% 29.47% 36.03% 98.34% 37.71% 120.68% 100.00%
Tax Rate 17.03 % 30.71 % 29.39 % 20.71 % 22.37 % 24.74 % 26.63 % -7.17%
  YoY % -44.55% 4.49% 41.91% -7.42% -9.58% -7.10% -
  Horiz. % 63.95% 115.32% 110.36% 77.77% 84.00% 92.90% 100.00%
Total Cost 426,060 286,833 82,244 185,469 111,069 206,900 142,170 20.05%
  YoY % 48.54% 248.76% -55.66% 66.99% -46.32% 45.53% -
  Horiz. % 299.68% 201.75% 57.85% 130.46% 78.12% 145.53% 100.00%
Net Worth 326,753 315,143 331,758 346,074 335,605 340,189 301,636 1.34%
  YoY % 3.68% -5.01% -4.14% 3.12% -1.35% 12.78% -
  Horiz. % 108.33% 104.48% 109.99% 114.73% 111.26% 112.78% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 8,846 17,692 17,605 17,412 17,293 15,047 12,835 -6.01%
  YoY % -50.00% 0.49% 1.11% 0.69% 14.92% 17.24% -
  Horiz. % 68.92% 137.84% 137.16% 135.66% 134.73% 117.24% 100.00%
Div Payout % 23.29 % 134.26 % 109.30 % 39.60 % 102.56 % 27.89 % 28.71 % -3.42%
  YoY % -82.65% 22.84% 176.01% -61.39% 267.73% -2.86% -
  Horiz. % 81.12% 467.64% 380.70% 137.93% 357.23% 97.14% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 326,753 315,143 331,758 346,074 335,605 340,189 301,636 1.34%
  YoY % 3.68% -5.01% -4.14% 3.12% -1.35% 12.78% -
  Horiz. % 108.33% 104.48% 109.99% 114.73% 111.26% 112.78% 100.00%
NOSH 165,864 165,864 165,054 163,242 162,128 161,227 160,444 0.55%
  YoY % 0.00% 0.49% 1.11% 0.69% 0.56% 0.49% -
  Horiz. % 103.38% 103.38% 102.87% 101.74% 101.05% 100.49% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 8.19 % 4.39 % 16.38 % 19.16 % 13.18 % 20.68 % 23.92 % -16.35%
  YoY % 86.56% -73.20% -14.51% 45.37% -36.27% -13.55% -
  Horiz. % 34.24% 18.35% 68.48% 80.10% 55.10% 86.45% 100.00%
ROE 11.63 % 4.18 % 4.86 % 12.70 % 5.02 % 15.86 % 14.82 % -3.96%
  YoY % 178.23% -13.99% -61.73% 152.99% -68.35% 7.02% -
  Horiz. % 78.48% 28.21% 32.79% 85.70% 33.87% 107.02% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 279.78 180.88 59.59 140.55 78.91 161.79 116.48 15.71%
  YoY % 54.68% 203.54% -57.60% 78.11% -51.23% 38.90% -
  Horiz. % 240.20% 155.29% 51.16% 120.66% 67.75% 138.90% 100.00%
EPS 22.93 8.00 9.73 26.93 10.40 33.47 27.87 -3.20%
  YoY % 186.62% -17.78% -63.87% 158.94% -68.93% 20.09% -
  Horiz. % 82.27% 28.70% 34.91% 96.63% 37.32% 120.09% 100.00%
DPS 5.33 10.67 10.67 10.67 10.67 9.33 8.00 -6.54%
  YoY % -50.05% 0.00% 0.00% 0.00% 14.36% 16.62% -
  Horiz. % 66.62% 133.38% 133.38% 133.38% 133.38% 116.62% 100.00%
NAPS 1.9700 1.9000 2.0100 2.1200 2.0700 2.1100 1.8800 0.78%
  YoY % 3.68% -5.47% -5.19% 2.42% -1.90% 12.23% -
  Horiz. % 104.79% 101.06% 106.91% 112.77% 110.11% 112.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 279.78 180.88 59.30 138.33 77.13 157.27 112.67 16.35%
  YoY % 54.68% 205.03% -57.13% 79.35% -50.96% 39.58% -
  Horiz. % 248.32% 160.54% 52.63% 122.77% 68.46% 139.58% 100.00%
EPS 22.93 8.00 9.71 26.51 10.17 32.53 26.96 -2.66%
  YoY % 186.62% -17.61% -63.37% 160.67% -68.74% 20.66% -
  Horiz. % 85.05% 29.67% 36.02% 98.33% 37.72% 120.66% 100.00%
DPS 5.33 10.67 10.61 10.50 10.43 9.07 7.74 -6.02%
  YoY % -50.05% 0.57% 1.05% 0.67% 14.99% 17.18% -
  Horiz. % 68.86% 137.86% 137.08% 135.66% 134.75% 117.18% 100.00%
NAPS 1.9700 1.9000 2.0002 2.0865 2.0234 2.0510 1.8186 1.34%
  YoY % 3.68% -5.01% -4.14% 3.12% -1.35% 12.78% -
  Horiz. % 108.33% 104.48% 109.99% 114.73% 111.26% 112.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.5000 2.1600 3.2000 3.5200 3.6800 4.0300 3.0900 -
P/RPS 0.89 1.19 5.37 2.50 4.66 2.49 2.65 -16.61%
  YoY % -25.21% -77.84% 114.80% -46.35% 87.15% -6.04% -
  Horiz. % 33.58% 44.91% 202.64% 94.34% 175.85% 93.96% 100.00%
P/EPS 10.92 27.19 32.79 13.07 35.38 12.04 11.09 -0.26%
  YoY % -59.84% -17.08% 150.88% -63.06% 193.85% 8.57% -
  Horiz. % 98.47% 245.18% 295.67% 117.85% 319.03% 108.57% 100.00%
EY 9.16 3.68 3.05 7.65 2.83 8.30 9.02 0.26%
  YoY % 148.91% 20.66% -60.13% 170.32% -65.90% -7.98% -
  Horiz. % 101.55% 40.80% 33.81% 84.81% 31.37% 92.02% 100.00%
DY 2.13 4.94 3.33 3.03 2.90 2.32 2.59 -3.20%
  YoY % -56.88% 48.35% 9.90% 4.48% 25.00% -10.42% -
  Horiz. % 82.24% 190.73% 128.57% 116.99% 111.97% 89.58% 100.00%
P/NAPS 1.27 1.14 1.59 1.66 1.78 1.91 1.64 -4.17%
  YoY % 11.40% -28.30% -4.22% -6.74% -6.81% 16.46% -
  Horiz. % 77.44% 69.51% 96.95% 101.22% 108.54% 116.46% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 24/05/19 25/05/18 26/05/17 18/05/16 15/05/15 21/05/14 -
Price 2.6500 2.4800 2.9500 3.8700 3.5300 4.0800 4.0700 -
P/RPS 0.95 1.37 4.95 2.75 4.47 2.52 3.49 -19.48%
  YoY % -30.66% -72.32% 80.00% -38.48% 77.38% -27.79% -
  Horiz. % 27.22% 39.26% 141.83% 78.80% 128.08% 72.21% 100.00%
P/EPS 11.57 31.22 30.23 14.37 33.94 12.19 14.61 -3.81%
  YoY % -62.94% 3.27% 110.37% -57.66% 178.42% -16.56% -
  Horiz. % 79.19% 213.69% 206.91% 98.36% 232.31% 83.44% 100.00%
EY 8.64 3.20 3.31 6.96 2.95 8.20 6.85 3.94%
  YoY % 170.00% -3.32% -52.44% 135.93% -64.02% 19.71% -
  Horiz. % 126.13% 46.72% 48.32% 101.61% 43.07% 119.71% 100.00%
DY 2.01 4.30 3.62 2.76 3.02 2.29 1.97 0.34%
  YoY % -53.26% 18.78% 31.16% -8.61% 31.88% 16.24% -
  Horiz. % 102.03% 218.27% 183.76% 140.10% 153.30% 116.24% 100.00%
P/NAPS 1.35 1.31 1.47 1.83 1.71 1.93 2.16 -7.53%
  YoY % 3.05% -10.88% -19.67% 7.02% -11.40% -10.65% -
  Horiz. % 62.50% 60.65% 68.06% 84.72% 79.17% 89.35% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!
PARTNERS & BROKERS