Highlights

[PTARAS] YoY Cumulative Quarter Result on 2019-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 21-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Dec-2019  [#2]
Profit Trend QoQ -     430.65%    YoY -     495.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 217,022 126,844 43,453 119,507 66,979 138,304 91,272 15.52%
  YoY % 71.09% 191.91% -63.64% 78.42% -51.57% 51.53% -
  Horiz. % 237.77% 138.97% 47.61% 130.94% 73.38% 151.53% 100.00%
PBT 32,547 9,315 6,439 30,727 11,921 35,526 32,025 0.27%
  YoY % 249.40% 44.67% -79.04% 157.76% -66.44% 10.93% -
  Horiz. % 101.63% 29.09% 20.11% 95.95% 37.22% 110.93% 100.00%
Tax -3,011 -4,352 -862 -6,205 -2,668 -8,842 -7,754 -14.58%
  YoY % 30.81% -404.87% 86.11% -132.57% 69.83% -14.03% -
  Horiz. % 38.83% 56.13% 11.12% 80.02% 34.41% 114.03% 100.00%
NP 29,536 4,963 5,577 24,522 9,253 26,684 24,271 3.32%
  YoY % 495.12% -11.01% -77.26% 165.02% -65.32% 9.94% -
  Horiz. % 121.69% 20.45% 22.98% 101.03% 38.12% 109.94% 100.00%
NP to SH 29,536 4,963 5,577 24,522 9,253 26,684 24,271 3.32%
  YoY % 495.12% -11.01% -77.26% 165.02% -65.32% 9.94% -
  Horiz. % 121.69% 20.45% 22.98% 101.03% 38.12% 109.94% 100.00%
Tax Rate 9.25 % 46.72 % 13.39 % 20.19 % 22.38 % 24.89 % 24.21 % -14.81%
  YoY % -80.20% 248.92% -33.68% -9.79% -10.08% 2.81% -
  Horiz. % 38.21% 192.98% 55.31% 83.40% 92.44% 102.81% 100.00%
Total Cost 187,486 121,881 37,876 94,985 57,726 111,620 67,001 18.70%
  YoY % 53.83% 221.79% -60.12% 64.54% -48.28% 66.59% -
  Horiz. % 279.83% 181.91% 56.53% 141.77% 86.16% 166.59% 100.00%
Net Worth 328,412 298,556 329,980 336,768 336,029 323,101 284,226 2.44%
  YoY % 10.00% -9.52% -2.02% 0.22% 4.00% 13.68% -
  Horiz. % 115.55% 105.04% 116.10% 118.49% 118.23% 113.68% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 328,412 298,556 329,980 336,768 336,029 323,101 284,226 2.44%
  YoY % 10.00% -9.52% -2.02% 0.22% 4.00% 13.68% -
  Horiz. % 115.55% 105.04% 116.10% 118.49% 118.23% 113.68% 100.00%
NOSH 165,864 165,864 164,990 163,480 162,333 160,746 159,677 0.64%
  YoY % 0.00% 0.53% 0.92% 0.71% 0.99% 0.67% -
  Horiz. % 103.87% 103.87% 103.33% 102.38% 101.66% 100.67% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 13.61 % 3.91 % 12.83 % 20.52 % 13.81 % 19.29 % 26.59 % -10.56%
  YoY % 248.08% -69.52% -37.48% 48.59% -28.41% -27.45% -
  Horiz. % 51.18% 14.70% 48.25% 77.17% 51.94% 72.55% 100.00%
ROE 8.99 % 1.66 % 1.69 % 7.28 % 2.75 % 8.26 % 8.54 % 0.86%
  YoY % 441.57% -1.78% -76.79% 164.73% -66.71% -3.28% -
  Horiz. % 105.27% 19.44% 19.79% 85.25% 32.20% 96.72% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 130.84 76.47 26.34 73.10 41.26 86.04 57.16 14.79%
  YoY % 71.10% 190.32% -63.97% 77.17% -52.05% 50.52% -
  Horiz. % 228.90% 133.78% 46.08% 127.89% 72.18% 150.52% 100.00%
EPS 17.80 3.00 3.40 15.00 5.70 16.60 15.20 2.67%
  YoY % 493.33% -11.76% -77.33% 163.16% -65.66% 9.21% -
  Horiz. % 117.11% 19.74% 22.37% 98.68% 37.50% 109.21% 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 1.9800 1.8000 2.0000 2.0600 2.0700 2.0100 1.7800 1.79%
  YoY % 10.00% -10.00% -2.91% -0.48% 2.99% 12.92% -
  Horiz. % 111.24% 101.12% 112.36% 115.73% 116.29% 112.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 130.84 76.47 26.20 72.05 40.38 83.38 55.03 15.52%
  YoY % 71.10% 191.87% -63.64% 78.43% -51.57% 51.52% -
  Horiz. % 237.76% 138.96% 47.61% 130.93% 73.38% 151.52% 100.00%
EPS 17.80 3.00 3.36 14.78 5.58 16.09 14.63 3.32%
  YoY % 493.33% -10.71% -77.27% 164.87% -65.32% 9.98% -
  Horiz. % 121.67% 20.51% 22.97% 101.03% 38.14% 109.98% 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 1.9800 1.8000 1.9895 2.0304 2.0259 1.9480 1.7136 2.44%
  YoY % 10.00% -9.53% -2.01% 0.22% 4.00% 13.68% -
  Horiz. % 115.55% 105.04% 116.10% 118.49% 118.22% 113.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.0000 2.2300 3.7200 3.5200 3.3000 3.7300 2.8600 -
P/RPS 2.29 2.92 14.12 4.82 8.00 4.34 5.00 -12.20%
  YoY % -21.58% -79.32% 192.95% -39.75% 84.33% -13.20% -
  Horiz. % 45.80% 58.40% 282.40% 96.40% 160.00% 86.80% 100.00%
P/EPS 16.85 74.53 110.05 23.47 57.89 22.47 18.82 -1.83%
  YoY % -77.39% -32.28% 368.90% -59.46% 157.63% 19.39% -
  Horiz. % 89.53% 396.01% 584.75% 124.71% 307.60% 119.39% 100.00%
EY 5.94 1.34 0.91 4.26 1.73 4.45 5.31 1.89%
  YoY % 343.28% 47.25% -78.64% 146.24% -61.12% -16.20% -
  Horiz. % 111.86% 25.24% 17.14% 80.23% 32.58% 83.80% 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 1.52 1.24 1.86 1.71 1.59 1.86 1.61 -0.95%
  YoY % 22.58% -33.33% 8.77% 7.55% -14.52% 15.53% -
  Horiz. % 94.41% 77.02% 115.53% 106.21% 98.76% 115.53% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 22/02/19 23/02/18 - 22/02/16 24/02/15 12/02/14 -
Price 3.0500 2.2900 3.7500 3.5200 3.3900 4.3600 2.8500 -
P/RPS 2.33 2.99 14.24 4.82 8.22 5.07 4.99 -11.92%
  YoY % -22.07% -79.00% 195.44% -41.36% 62.13% 1.60% -
  Horiz. % 46.69% 59.92% 285.37% 96.59% 164.73% 101.60% 100.00%
P/EPS 17.13 76.53 110.94 23.47 59.47 26.27 18.75 -1.49%
  YoY % -77.62% -31.02% 372.69% -60.53% 126.38% 40.11% -
  Horiz. % 91.36% 408.16% 591.68% 125.17% 317.17% 140.11% 100.00%
EY 5.84 1.31 0.90 4.26 1.68 3.81 5.33 1.53%
  YoY % 345.80% 45.56% -78.87% 153.57% -55.91% -28.52% -
  Horiz. % 109.57% 24.58% 16.89% 79.92% 31.52% 71.48% 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 1.54 1.27 1.88 1.71 1.64 2.17 1.60 -0.63%
  YoY % 21.26% -32.45% 9.94% 4.27% -24.42% 35.62% -
  Horiz. % 96.25% 79.38% 117.50% 106.88% 102.50% 135.62% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS