Highlights

[PTARAS] YoY Cumulative Quarter Result on 2018-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     24.98%    YoY -     -58.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 373,900 315,919 95,912 193,737 136,874 242,999 201,907 10.81%
  YoY % 18.35% 229.38% -50.49% 41.54% -43.67% 20.35% -
  Horiz. % 185.18% 156.47% 47.50% 95.95% 67.79% 120.35% 100.00%
PBT 39,262 31,606 20,706 42,422 23,040 68,570 71,164 -9.43%
  YoY % 24.22% 52.64% -51.19% 84.12% -66.40% -3.65% -
  Horiz. % 55.17% 44.41% 29.10% 59.61% 32.38% 96.35% 100.00%
Tax -7,572 -5,503 -5,607 -6,175 -5,254 -16,649 -16,927 -12.54%
  YoY % -37.60% 1.85% 9.20% -17.53% 68.44% 1.64% -
  Horiz. % 44.73% 32.51% 33.12% 36.48% 31.04% 98.36% 100.00%
NP 31,690 26,103 15,099 36,247 17,786 51,921 54,237 -8.56%
  YoY % 21.40% 72.88% -58.34% 103.80% -65.74% -4.27% -
  Horiz. % 58.43% 48.13% 27.84% 66.83% 32.79% 95.73% 100.00%
NP to SH 31,690 26,103 15,099 36,247 17,786 51,921 54,237 -8.56%
  YoY % 21.40% 72.88% -58.34% 103.80% -65.74% -4.27% -
  Horiz. % 58.43% 48.13% 27.84% 66.83% 32.79% 95.73% 100.00%
Tax Rate 19.29 % 17.41 % 27.08 % 14.56 % 22.80 % 24.28 % 23.79 % -3.43%
  YoY % 10.80% -35.71% 85.99% -36.14% -6.10% 2.06% -
  Horiz. % 81.08% 73.18% 113.83% 61.20% 95.84% 102.06% 100.00%
Total Cost 342,210 289,816 80,813 157,490 119,088 191,078 147,670 15.02%
  YoY % 18.08% 258.63% -48.69% 32.25% -37.68% 29.40% -
  Horiz. % 231.74% 196.26% 54.73% 106.65% 80.64% 129.40% 100.00%
Net Worth 323,436 318,460 323,844 339,508 331,243 343,452 307,182 0.86%
  YoY % 1.56% -1.66% -4.61% 2.49% -3.55% 11.81% -
  Horiz. % 105.29% 103.67% 105.42% 110.52% 107.83% 111.81% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 16,586 19,903 33,045 32,802 32,634 29,024 23,998 -5.97%
  YoY % -16.67% -39.77% 0.74% 0.51% 12.44% 20.94% -
  Horiz. % 69.11% 82.94% 137.70% 136.69% 135.99% 120.94% 100.00%
Div Payout % 52.34 % 76.25 % 218.86 % 90.50 % 183.49 % 55.90 % 44.25 % 2.84%
  YoY % -31.36% -65.16% 141.83% -50.68% 228.25% 26.33% -
  Horiz. % 118.28% 172.32% 494.60% 204.52% 414.67% 126.33% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 323,436 318,460 323,844 339,508 331,243 343,452 307,182 0.86%
  YoY % 1.56% -1.66% -4.61% 2.49% -3.55% 11.81% -
  Horiz. % 105.29% 103.67% 105.42% 110.52% 107.83% 111.81% 100.00%
NOSH 165,864 165,864 165,227 164,013 163,174 161,245 159,991 0.60%
  YoY % 0.00% 0.39% 0.74% 0.51% 1.20% 0.78% -
  Horiz. % 103.67% 103.67% 103.27% 102.51% 101.99% 100.78% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 8.48 % 8.26 % 15.74 % 18.71 % 12.99 % 21.37 % 26.86 % -17.47%
  YoY % 2.66% -47.52% -15.87% 44.03% -39.21% -20.44% -
  Horiz. % 31.57% 30.75% 58.60% 69.66% 48.36% 79.56% 100.00%
ROE 9.80 % 8.20 % 4.66 % 10.68 % 5.37 % 15.12 % 17.66 % -9.34%
  YoY % 19.51% 75.97% -56.37% 98.88% -64.48% -14.38% -
  Horiz. % 55.49% 46.43% 26.39% 60.48% 30.41% 85.62% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 225.42 190.47 58.05 118.12 83.88 150.70 126.20 10.14%
  YoY % 18.35% 228.11% -50.86% 40.82% -44.34% 19.41% -
  Horiz. % 178.62% 150.93% 46.00% 93.60% 66.47% 119.41% 100.00%
EPS 19.10 15.70 9.10 22.10 10.90 32.20 33.90 -9.11%
  YoY % 21.66% 72.53% -58.82% 102.75% -66.15% -5.01% -
  Horiz. % 56.34% 46.31% 26.84% 65.19% 32.15% 94.99% 100.00%
DPS 10.00 12.00 20.00 20.00 20.00 18.00 15.00 -6.53%
  YoY % -16.67% -40.00% 0.00% 0.00% 11.11% 20.00% -
  Horiz. % 66.67% 80.00% 133.33% 133.33% 133.33% 120.00% 100.00%
NAPS 1.9500 1.9200 1.9600 2.0700 2.0300 2.1300 1.9200 0.26%
  YoY % 1.56% -2.04% -5.31% 1.97% -4.69% 10.94% -
  Horiz. % 101.56% 100.00% 102.08% 107.81% 105.73% 110.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 225.42 190.47 57.83 116.80 82.52 146.50 121.73 10.80%
  YoY % 18.35% 229.36% -50.49% 41.54% -43.67% 20.35% -
  Horiz. % 185.18% 156.47% 47.51% 95.95% 67.79% 120.35% 100.00%
EPS 19.10 15.70 9.10 21.85 10.72 31.30 32.70 -8.56%
  YoY % 21.66% 72.53% -58.35% 103.82% -65.75% -4.28% -
  Horiz. % 58.41% 48.01% 27.83% 66.82% 32.78% 95.72% 100.00%
DPS 10.00 12.00 19.92 19.78 19.68 17.50 14.47 -5.97%
  YoY % -16.67% -39.76% 0.71% 0.51% 12.46% 20.94% -
  Horiz. % 69.11% 82.93% 137.66% 136.70% 136.01% 120.94% 100.00%
NAPS 1.9500 1.9200 1.9525 2.0469 1.9971 2.0707 1.8520 0.86%
  YoY % 1.56% -1.66% -4.61% 2.49% -3.55% 11.81% -
  Horiz. % 105.29% 103.67% 105.43% 110.52% 107.83% 111.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.6000 2.4300 2.6100 4.1000 3.4600 3.7700 4.4000 -
P/RPS 1.15 1.28 4.50 3.47 4.12 2.50 3.49 -16.88%
  YoY % -10.16% -71.56% 29.68% -15.78% 64.80% -28.37% -
  Horiz. % 32.95% 36.68% 128.94% 99.43% 118.05% 71.63% 100.00%
P/EPS 13.61 15.44 28.56 18.55 31.74 11.71 12.98 0.79%
  YoY % -11.85% -45.94% 53.96% -41.56% 171.05% -9.78% -
  Horiz. % 104.85% 118.95% 220.03% 142.91% 244.53% 90.22% 100.00%
EY 7.35 6.48 3.50 5.39 3.15 8.54 7.70 -0.77%
  YoY % 13.43% 85.14% -35.06% 71.11% -63.11% 10.91% -
  Horiz. % 95.45% 84.16% 45.45% 70.00% 40.91% 110.91% 100.00%
DY 3.85 4.94 7.66 4.88 5.78 4.77 3.41 2.04%
  YoY % -22.06% -35.51% 56.97% -15.57% 21.17% 39.88% -
  Horiz. % 112.90% 144.87% 224.63% 143.11% 169.50% 139.88% 100.00%
P/NAPS 1.33 1.27 1.33 1.98 1.70 1.77 2.29 -8.65%
  YoY % 4.72% -4.51% -32.83% 16.47% -3.95% -22.71% -
  Horiz. % 58.08% 55.46% 58.08% 86.46% 74.24% 77.29% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 28/08/18 29/08/17 29/08/16 26/08/15 28/08/14 -
Price 2.2800 2.9800 2.5000 4.0600 3.6000 3.1100 4.4400 -
P/RPS 1.01 1.56 4.31 3.44 4.29 2.06 3.52 -18.77%
  YoY % -35.26% -63.81% 25.29% -19.81% 108.25% -41.48% -
  Horiz. % 28.69% 44.32% 122.44% 97.73% 121.88% 58.52% 100.00%
P/EPS 11.93 18.94 27.36 18.37 33.03 9.66 13.10 -1.55%
  YoY % -37.01% -30.77% 48.94% -44.38% 241.93% -26.26% -
  Horiz. % 91.07% 144.58% 208.85% 140.23% 252.14% 73.74% 100.00%
EY 8.38 5.28 3.66 5.44 3.03 10.35 7.64 1.55%
  YoY % 58.71% 44.26% -32.72% 79.54% -70.72% 35.47% -
  Horiz. % 109.69% 69.11% 47.91% 71.20% 39.66% 135.47% 100.00%
DY 4.39 4.03 8.00 4.93 5.56 5.79 3.38 4.45%
  YoY % 8.93% -49.62% 62.27% -11.33% -3.97% 71.30% -
  Horiz. % 129.88% 119.23% 236.69% 145.86% 164.50% 171.30% 100.00%
P/NAPS 1.17 1.55 1.28 1.96 1.77 1.46 2.31 -10.71%
  YoY % -24.52% 21.09% -34.69% 10.73% 21.23% -36.80% -
  Horiz. % 50.65% 67.10% 55.41% 84.85% 76.62% 63.20% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS