Highlights

[PTARAS] YoY Cumulative Quarter Result on 2019-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 22-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     -78.68%    YoY -     98.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 90,895 38,621 19,178 59,734 35,762 64,194 43,380 13.11%
  YoY % 135.35% 101.38% -67.89% 67.03% -44.29% 47.98% -
  Horiz. % 209.53% 89.03% 44.21% 137.70% 82.44% 147.98% 100.00%
PBT 10,010 5,570 3,882 16,212 8,415 15,281 14,130 -5.58%
  YoY % 79.71% 43.48% -76.05% 92.66% -44.93% 8.15% -
  Horiz. % 70.84% 39.42% 27.47% 114.73% 59.55% 108.15% 100.00%
Tax -4,444 -2,770 -126 -3,009 -1,693 -3,768 -3,586 3.64%
  YoY % -60.43% -2,098.41% 95.81% -77.73% 55.07% -5.08% -
  Horiz. % 123.93% 77.24% 3.51% 83.91% 47.21% 105.08% 100.00%
NP 5,566 2,800 3,756 13,203 6,722 11,513 10,544 -10.10%
  YoY % 98.79% -25.45% -71.55% 96.41% -41.61% 9.19% -
  Horiz. % 52.79% 26.56% 35.62% 125.22% 63.75% 109.19% 100.00%
NP to SH 5,566 2,800 3,756 13,203 6,722 11,513 10,544 -10.10%
  YoY % 98.79% -25.45% -71.55% 96.41% -41.61% 9.19% -
  Horiz. % 52.79% 26.56% 35.62% 125.22% 63.75% 109.19% 100.00%
Tax Rate 44.40 % 49.73 % 3.25 % 18.56 % 20.12 % 24.66 % 25.38 % 9.76%
  YoY % -10.72% 1,430.15% -82.49% -7.75% -18.41% -2.84% -
  Horiz. % 174.94% 195.94% 12.81% 73.13% 79.28% 97.16% 100.00%
Total Cost 85,329 35,821 15,422 46,531 29,040 52,681 32,836 17.24%
  YoY % 138.21% 132.27% -66.86% 60.23% -44.88% 60.44% -
  Horiz. % 259.86% 109.09% 46.97% 141.71% 88.44% 160.44% 100.00%
Net Worth 323,436 316,801 356,819 345,559 352,495 318,206 282,770 2.26%
  YoY % 2.09% -11.22% 3.26% -1.97% 10.78% 12.53% -
  Horiz. % 114.38% 112.03% 126.19% 122.20% 124.66% 112.53% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 323,436 316,801 356,819 345,559 352,495 318,206 282,770 2.26%
  YoY % 2.09% -11.22% 3.26% -1.97% 10.78% 12.53% -
  Horiz. % 114.38% 112.03% 126.19% 122.20% 124.66% 112.53% 100.00%
NOSH 165,864 165,864 170,727 162,999 163,951 159,902 79,878 12.94%
  YoY % 0.00% -2.85% 4.74% -0.58% 2.53% 100.18% -
  Horiz. % 207.65% 207.65% 213.73% 204.06% 205.25% 200.18% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.12 % 7.25 % 19.58 % 22.10 % 18.80 % 17.93 % 24.31 % -20.53%
  YoY % -15.59% -62.97% -11.40% 17.55% 4.85% -26.24% -
  Horiz. % 25.17% 29.82% 80.54% 90.91% 77.33% 73.76% 100.00%
ROE 1.72 % 0.88 % 1.05 % 3.82 % 1.91 % 3.62 % 3.73 % -12.10%
  YoY % 95.45% -16.19% -72.51% 100.00% -47.24% -2.95% -
  Horiz. % 46.11% 23.59% 28.15% 102.41% 51.21% 97.05% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 54.80 23.28 11.23 36.65 21.81 40.15 54.31 0.15%
  YoY % 135.40% 107.30% -69.36% 68.04% -45.68% -26.07% -
  Horiz. % 100.90% 42.87% 20.68% 67.48% 40.16% 73.93% 100.00%
EPS 3.40 1.70 2.20 8.10 4.10 7.20 13.20 -20.23%
  YoY % 100.00% -22.73% -72.84% 97.56% -43.06% -45.45% -
  Horiz. % 25.76% 12.88% 16.67% 61.36% 31.06% 54.55% 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 1.9500 1.9100 2.0900 2.1200 2.1500 1.9900 3.5400 -9.46%
  YoY % 2.09% -8.61% -1.42% -1.40% 8.04% -43.79% -
  Horiz. % 55.08% 53.95% 59.04% 59.89% 60.73% 56.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 54.80 23.28 11.56 36.01 21.56 38.70 26.15 13.12%
  YoY % 135.40% 101.38% -67.90% 67.02% -44.29% 47.99% -
  Horiz. % 209.56% 89.02% 44.21% 137.71% 82.45% 147.99% 100.00%
EPS 3.40 1.70 2.26 7.96 4.05 6.94 6.36 -9.91%
  YoY % 100.00% -24.78% -71.61% 96.54% -41.64% 9.12% -
  Horiz. % 53.46% 26.73% 35.53% 125.16% 63.68% 109.12% 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 1.9500 1.9100 2.1513 2.0834 2.1252 1.9185 1.7048 2.26%
  YoY % 2.09% -11.22% 3.26% -1.97% 10.77% 12.54% -
  Horiz. % 114.38% 112.04% 126.19% 122.21% 124.66% 112.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.3200 2.4000 3.8800 3.5600 3.3300 4.6000 5.8600 -
P/RPS 6.06 10.31 34.54 9.71 15.27 11.46 10.79 -9.16%
  YoY % -41.22% -70.15% 255.72% -36.41% 33.25% 6.21% -
  Horiz. % 56.16% 95.55% 320.11% 89.99% 141.52% 106.21% 100.00%
P/EPS 98.93 142.17 176.36 43.95 81.22 63.89 44.39 14.28%
  YoY % -30.41% -19.39% 301.27% -45.89% 27.12% 43.93% -
  Horiz. % 222.87% 320.27% 397.30% 99.01% 182.97% 143.93% 100.00%
EY 1.01 0.70 0.57 2.28 1.23 1.57 2.25 -12.49%
  YoY % 44.29% 22.81% -75.00% 85.37% -21.66% -30.22% -
  Horiz. % 44.89% 31.11% 25.33% 101.33% 54.67% 69.78% 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 1.70 1.26 1.86 1.68 1.55 2.31 1.66 0.40%
  YoY % 34.92% -32.26% 10.71% 8.39% -32.90% 39.16% -
  Horiz. % 102.41% 75.90% 112.05% 101.20% 93.37% 139.16% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 28/11/18 24/11/17 18/11/16 20/11/15 21/11/14 15/11/13 -
Price 3.2800 2.4900 3.8100 3.4500 3.5400 4.3600 6.3000 -
P/RPS 5.99 10.69 33.92 9.41 16.23 10.86 11.60 -10.43%
  YoY % -43.97% -68.48% 260.47% -42.02% 49.45% -6.38% -
  Horiz. % 51.64% 92.16% 292.41% 81.12% 139.91% 93.62% 100.00%
P/EPS 97.74 147.50 173.18 42.59 86.34 60.56 47.73 12.68%
  YoY % -33.74% -14.83% 306.62% -50.67% 42.57% 26.88% -
  Horiz. % 204.78% 309.03% 362.83% 89.23% 180.89% 126.88% 100.00%
EY 1.02 0.68 0.58 2.35 1.16 1.65 2.10 -11.33%
  YoY % 50.00% 17.24% -75.32% 102.59% -29.70% -21.43% -
  Horiz. % 48.57% 32.38% 27.62% 111.90% 55.24% 78.57% 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 1.68 1.30 1.82 1.63 1.65 2.19 1.78 -0.96%
  YoY % 29.23% -28.57% 11.66% -1.21% -24.66% 23.03% -
  Horiz. % 94.38% 73.03% 102.25% 91.57% 92.70% 123.03% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers