Highlights

[PTARAS] YoY Cumulative Quarter Result on 2017-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     -89.64%    YoY -     -71.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 38,621 19,178 59,734 35,762 64,194 43,380 43,686 -2.03%
  YoY % 101.38% -67.89% 67.03% -44.29% 47.98% -0.70% -
  Horiz. % 88.41% 43.90% 136.73% 81.86% 146.94% 99.30% 100.00%
PBT 5,570 3,882 16,212 8,415 15,281 14,130 18,866 -18.39%
  YoY % 43.48% -76.05% 92.66% -44.93% 8.15% -25.10% -
  Horiz. % 29.52% 20.58% 85.93% 44.60% 81.00% 74.90% 100.00%
Tax -2,770 -126 -3,009 -1,693 -3,768 -3,586 -4,555 -7.95%
  YoY % -2,098.41% 95.81% -77.73% 55.07% -5.08% 21.27% -
  Horiz. % 60.81% 2.77% 66.06% 37.17% 82.72% 78.73% 100.00%
NP 2,800 3,756 13,203 6,722 11,513 10,544 14,311 -23.80%
  YoY % -25.45% -71.55% 96.41% -41.61% 9.19% -26.32% -
  Horiz. % 19.57% 26.25% 92.26% 46.97% 80.45% 73.68% 100.00%
NP to SH 2,800 3,756 13,203 6,722 11,513 10,544 14,311 -23.80%
  YoY % -25.45% -71.55% 96.41% -41.61% 9.19% -26.32% -
  Horiz. % 19.57% 26.25% 92.26% 46.97% 80.45% 73.68% 100.00%
Tax Rate 49.73 % 3.25 % 18.56 % 20.12 % 24.66 % 25.38 % 24.14 % 12.79%
  YoY % 1,430.15% -82.49% -7.75% -18.41% -2.84% 5.14% -
  Horiz. % 206.01% 13.46% 76.88% 83.35% 102.15% 105.14% 100.00%
Total Cost 35,821 15,422 46,531 29,040 52,681 32,836 29,375 3.36%
  YoY % 132.27% -66.86% 60.23% -44.88% 60.44% 11.78% -
  Horiz. % 121.94% 52.50% 158.40% 98.86% 179.34% 111.78% 100.00%
Net Worth 316,801 356,819 345,559 352,495 318,206 282,770 251,042 3.95%
  YoY % -11.22% 3.26% -1.97% 10.78% 12.53% 12.64% -
  Horiz. % 126.19% 142.14% 137.65% 140.41% 126.75% 112.64% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 316,801 356,819 345,559 352,495 318,206 282,770 251,042 3.95%
  YoY % -11.22% 3.26% -1.97% 10.78% 12.53% 12.64% -
  Horiz. % 126.19% 142.14% 137.65% 140.41% 126.75% 112.64% 100.00%
NOSH 165,864 170,727 162,999 163,951 159,902 79,878 79,949 12.93%
  YoY % -2.85% 4.74% -0.58% 2.53% 100.18% -0.09% -
  Horiz. % 207.46% 213.54% 203.88% 205.07% 200.00% 99.91% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.25 % 19.58 % 22.10 % 18.80 % 17.93 % 24.31 % 32.76 % -22.22%
  YoY % -62.97% -11.40% 17.55% 4.85% -26.24% -25.79% -
  Horiz. % 22.13% 59.77% 67.46% 57.39% 54.73% 74.21% 100.00%
ROE 0.88 % 1.05 % 3.82 % 1.91 % 3.62 % 3.73 % 5.70 % -26.75%
  YoY % -16.19% -72.51% 100.00% -47.24% -2.95% -34.56% -
  Horiz. % 15.44% 18.42% 67.02% 33.51% 63.51% 65.44% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 23.28 11.23 36.65 21.81 40.15 54.31 54.64 -13.25%
  YoY % 107.30% -69.36% 68.04% -45.68% -26.07% -0.60% -
  Horiz. % 42.61% 20.55% 67.08% 39.92% 73.48% 99.40% 100.00%
EPS 1.70 2.20 8.10 4.10 7.20 13.20 17.90 -32.44%
  YoY % -22.73% -72.84% 97.56% -43.06% -45.45% -26.26% -
  Horiz. % 9.50% 12.29% 45.25% 22.91% 40.22% 73.74% 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 1.9100 2.0900 2.1200 2.1500 1.9900 3.5400 3.1400 -7.95%
  YoY % -8.61% -1.42% -1.40% 8.04% -43.79% 12.74% -
  Horiz. % 60.83% 66.56% 67.52% 68.47% 63.38% 112.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 23.28 11.56 36.01 21.56 38.70 26.15 26.34 -2.04%
  YoY % 101.38% -67.90% 67.02% -44.29% 47.99% -0.72% -
  Horiz. % 88.38% 43.89% 136.71% 81.85% 146.92% 99.28% 100.00%
EPS 1.70 2.26 7.96 4.05 6.94 6.36 8.63 -23.71%
  YoY % -24.78% -71.61% 96.54% -41.64% 9.12% -26.30% -
  Horiz. % 19.70% 26.19% 92.24% 46.93% 80.42% 73.70% 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 1.9100 2.1513 2.0834 2.1252 1.9185 1.7048 1.5135 3.95%
  YoY % -11.22% 3.26% -1.97% 10.77% 12.54% 12.64% -
  Horiz. % 126.20% 142.14% 137.65% 140.42% 126.76% 112.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.4000 3.8800 3.5600 3.3300 4.6000 5.8600 3.0200 -
P/RPS 10.31 34.54 9.71 15.27 11.46 10.79 5.53 10.93%
  YoY % -70.15% 255.72% -36.41% 33.25% 6.21% 95.12% -
  Horiz. % 186.44% 624.59% 175.59% 276.13% 207.23% 195.12% 100.00%
P/EPS 142.17 176.36 43.95 81.22 63.89 44.39 16.87 42.63%
  YoY % -19.39% 301.27% -45.89% 27.12% 43.93% 163.13% -
  Horiz. % 842.74% 1,045.41% 260.52% 481.45% 378.72% 263.13% 100.00%
EY 0.70 0.57 2.28 1.23 1.57 2.25 5.93 -29.95%
  YoY % 22.81% -75.00% 85.37% -21.66% -30.22% -62.06% -
  Horiz. % 11.80% 9.61% 38.45% 20.74% 26.48% 37.94% 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 1.26 1.86 1.68 1.55 2.31 1.66 0.96 4.63%
  YoY % -32.26% 10.71% 8.39% -32.90% 39.16% 72.92% -
  Horiz. % 131.25% 193.75% 175.00% 161.46% 240.62% 172.92% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 24/11/17 18/11/16 20/11/15 21/11/14 15/11/13 08/11/12 -
Price 2.4900 3.8100 3.4500 3.5400 4.3600 6.3000 3.1600 -
P/RPS 10.69 33.92 9.41 16.23 10.86 11.60 5.78 10.79%
  YoY % -68.48% 260.47% -42.02% 49.45% -6.38% 100.69% -
  Horiz. % 184.95% 586.85% 162.80% 280.80% 187.89% 200.69% 100.00%
P/EPS 147.50 173.18 42.59 86.34 60.56 47.73 17.65 42.43%
  YoY % -14.83% 306.62% -50.67% 42.57% 26.88% 170.42% -
  Horiz. % 835.69% 981.19% 241.30% 489.18% 343.12% 270.42% 100.00%
EY 0.68 0.58 2.35 1.16 1.65 2.10 5.66 -29.74%
  YoY % 17.24% -75.32% 102.59% -29.70% -21.43% -62.90% -
  Horiz. % 12.01% 10.25% 41.52% 20.49% 29.15% 37.10% 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 1.30 1.82 1.63 1.65 2.19 1.78 1.01 4.29%
  YoY % -28.57% 11.66% -1.21% -24.66% 23.03% 76.24% -
  Horiz. % 128.71% 180.20% 161.39% 163.37% 216.83% 176.24% 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.
 


 

239  235  527  1287 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.31+0.005 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers