Highlights

[PTARAS] YoY Cumulative Quarter Result on 2017-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 23-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     48.48%    YoY -     -77.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 126,844 43,453 119,507 66,979 138,304 91,272 79,705 8.05%
  YoY % 191.91% -63.64% 78.42% -51.57% 51.53% 14.51% -
  Horiz. % 159.14% 54.52% 149.94% 84.03% 173.52% 114.51% 100.00%
PBT 9,315 6,439 30,727 11,921 35,526 32,025 29,492 -17.47%
  YoY % 44.67% -79.04% 157.76% -66.44% 10.93% 8.59% -
  Horiz. % 31.58% 21.83% 104.19% 40.42% 120.46% 108.59% 100.00%
Tax -4,352 -862 -6,205 -2,668 -8,842 -7,754 -6,961 -7.53%
  YoY % -404.87% 86.11% -132.57% 69.83% -14.03% -11.39% -
  Horiz. % 62.52% 12.38% 89.14% 38.33% 127.02% 111.39% 100.00%
NP 4,963 5,577 24,522 9,253 26,684 24,271 22,531 -22.28%
  YoY % -11.01% -77.26% 165.02% -65.32% 9.94% 7.72% -
  Horiz. % 22.03% 24.75% 108.84% 41.07% 118.43% 107.72% 100.00%
NP to SH 4,963 5,577 24,522 9,253 26,684 24,271 22,531 -22.28%
  YoY % -11.01% -77.26% 165.02% -65.32% 9.94% 7.72% -
  Horiz. % 22.03% 24.75% 108.84% 41.07% 118.43% 107.72% 100.00%
Tax Rate 46.72 % 13.39 % 20.19 % 22.38 % 24.89 % 24.21 % 23.60 % 12.05%
  YoY % 248.92% -33.68% -9.79% -10.08% 2.81% 2.58% -
  Horiz. % 197.97% 56.74% 85.55% 94.83% 105.47% 102.58% 100.00%
Total Cost 121,881 37,876 94,985 57,726 111,620 67,001 57,174 13.44%
  YoY % 221.79% -60.12% 64.54% -48.28% 66.59% 17.19% -
  Horiz. % 213.18% 66.25% 166.13% 100.97% 195.23% 117.19% 100.00%
Net Worth 298,556 329,980 336,768 336,029 323,101 284,226 240,333 3.68%
  YoY % -9.52% -2.02% 0.22% 4.00% 13.68% 18.26% -
  Horiz. % 124.23% 137.30% 140.13% 139.82% 134.44% 118.26% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 298,556 329,980 336,768 336,029 323,101 284,226 240,333 3.68%
  YoY % -9.52% -2.02% 0.22% 4.00% 13.68% 18.26% -
  Horiz. % 124.23% 137.30% 140.13% 139.82% 134.44% 118.26% 100.00%
NOSH 165,864 164,990 163,480 162,333 160,746 159,677 80,111 12.89%
  YoY % 0.53% 0.92% 0.71% 0.99% 0.67% 99.32% -
  Horiz. % 207.04% 205.95% 204.07% 202.64% 200.66% 199.32% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.91 % 12.83 % 20.52 % 13.81 % 19.29 % 26.59 % 28.27 % -28.08%
  YoY % -69.52% -37.48% 48.59% -28.41% -27.45% -5.94% -
  Horiz. % 13.83% 45.38% 72.59% 48.85% 68.23% 94.06% 100.00%
ROE 1.66 % 1.69 % 7.28 % 2.75 % 8.26 % 8.54 % 9.37 % -25.05%
  YoY % -1.78% -76.79% 164.73% -66.71% -3.28% -8.86% -
  Horiz. % 17.72% 18.04% 77.69% 29.35% 88.15% 91.14% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 76.47 26.34 73.10 41.26 86.04 57.16 99.49 -4.29%
  YoY % 190.32% -63.97% 77.17% -52.05% 50.52% -42.55% -
  Horiz. % 76.86% 26.48% 73.47% 41.47% 86.48% 57.45% 100.00%
EPS 3.00 3.40 15.00 5.70 16.60 15.20 14.00 -22.63%
  YoY % -11.76% -77.33% 163.16% -65.66% 9.21% 8.57% -
  Horiz. % 21.43% 24.29% 107.14% 40.71% 118.57% 108.57% 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 1.8000 2.0000 2.0600 2.0700 2.0100 1.7800 3.0000 -8.16%
  YoY % -10.00% -2.91% -0.48% 2.99% 12.92% -40.67% -
  Horiz. % 60.00% 66.67% 68.67% 69.00% 67.00% 59.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 76.47 26.20 72.05 40.38 83.38 55.03 48.05 8.05%
  YoY % 191.87% -63.64% 78.43% -51.57% 51.52% 14.53% -
  Horiz. % 159.15% 54.53% 149.95% 84.04% 173.53% 114.53% 100.00%
EPS 3.00 3.36 14.78 5.58 16.09 14.63 13.58 -22.24%
  YoY % -10.71% -77.27% 164.87% -65.32% 9.98% 7.73% -
  Horiz. % 22.09% 24.74% 108.84% 41.09% 118.48% 107.73% 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 1.8000 1.9895 2.0304 2.0259 1.9480 1.7136 1.4490 3.68%
  YoY % -9.53% -2.01% 0.22% 4.00% 13.68% 18.26% -
  Horiz. % 124.22% 137.30% 140.12% 139.81% 134.44% 118.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.2300 3.7200 3.5200 3.3000 3.7300 2.8600 3.0800 -
P/RPS 2.92 14.12 4.82 8.00 4.34 5.00 3.10 -0.99%
  YoY % -79.32% 192.95% -39.75% 84.33% -13.20% 61.29% -
  Horiz. % 94.19% 455.48% 155.48% 258.06% 140.00% 161.29% 100.00%
P/EPS 74.53 110.05 23.47 57.89 22.47 18.82 10.95 37.64%
  YoY % -32.28% 368.90% -59.46% 157.63% 19.39% 71.87% -
  Horiz. % 680.64% 1,005.02% 214.34% 528.68% 205.21% 171.87% 100.00%
EY 1.34 0.91 4.26 1.73 4.45 5.31 9.13 -27.36%
  YoY % 47.25% -78.64% 146.24% -61.12% -16.20% -41.84% -
  Horiz. % 14.68% 9.97% 46.66% 18.95% 48.74% 58.16% 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 1.24 1.86 1.71 1.59 1.86 1.61 1.03 3.14%
  YoY % -33.33% 8.77% 7.55% -14.52% 15.53% 56.31% -
  Horiz. % 120.39% 180.58% 166.02% 154.37% 180.58% 156.31% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 23/02/18 - 22/02/16 24/02/15 12/02/14 18/02/13 -
Price 2.2900 3.7500 3.5200 3.3900 4.3600 2.8500 2.9300 -
P/RPS 2.99 14.24 4.82 8.22 5.07 4.99 2.94 0.28%
  YoY % -79.00% 195.44% -41.36% 62.13% 1.60% 69.73% -
  Horiz. % 101.70% 484.35% 163.95% 279.59% 172.45% 169.73% 100.00%
P/EPS 76.53 110.94 23.47 59.47 26.27 18.75 10.42 39.40%
  YoY % -31.02% 372.69% -60.53% 126.38% 40.11% 79.94% -
  Horiz. % 734.45% 1,064.68% 225.24% 570.73% 252.11% 179.94% 100.00%
EY 1.31 0.90 4.26 1.68 3.81 5.33 9.60 -28.24%
  YoY % 45.56% -78.87% 153.57% -55.91% -28.52% -44.48% -
  Horiz. % 13.65% 9.37% 44.38% 17.50% 39.69% 55.52% 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 1.27 1.88 1.71 1.64 2.17 1.60 0.98 4.41%
  YoY % -32.45% 9.94% 4.27% -24.42% 35.62% 63.27% -
  Horiz. % 129.59% 191.84% 174.49% 167.35% 221.43% 163.27% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers