Highlights

[PTARAS] YoY Cumulative Quarter Result on 2016-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     36.67%    YoY -     -68.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 225,008 73,764 172,077 95,948 195,643 140,161 122,139 10.71%
  YoY % 205.04% -57.13% 79.34% -50.96% 39.58% 14.76% -
  Horiz. % 184.22% 60.39% 140.89% 78.56% 160.18% 114.76% 100.00%
PBT 14,264 17,109 41,586 16,291 53,771 45,706 47,137 -18.06%
  YoY % -16.63% -58.86% 155.27% -69.70% 17.65% -3.04% -
  Horiz. % 30.26% 36.30% 88.22% 34.56% 114.07% 96.96% 100.00%
Tax -4,381 -5,028 -8,611 -3,645 -13,303 -12,173 -10,973 -14.18%
  YoY % 12.87% 41.61% -136.24% 72.60% -9.28% -10.94% -
  Horiz. % 39.93% 45.82% 78.47% 33.22% 121.23% 110.94% 100.00%
NP 9,883 12,081 32,975 12,646 40,468 33,533 36,164 -19.44%
  YoY % -18.19% -63.36% 160.75% -68.75% 20.68% -7.28% -
  Horiz. % 27.33% 33.41% 91.18% 34.97% 111.90% 92.72% 100.00%
NP to SH 9,883 12,081 32,975 12,646 40,468 33,533 36,164 -19.44%
  YoY % -18.19% -63.36% 160.75% -68.75% 20.68% -7.28% -
  Horiz. % 27.33% 33.41% 91.18% 34.97% 111.90% 92.72% 100.00%
Tax Rate 30.71 % 29.39 % 20.71 % 22.37 % 24.74 % 26.63 % 23.28 % 4.72%
  YoY % 4.49% 41.91% -7.42% -9.58% -7.10% 14.39% -
  Horiz. % 131.92% 126.25% 88.96% 96.09% 106.27% 114.39% 100.00%
Total Cost 215,125 61,683 139,102 83,302 155,175 106,628 85,975 16.51%
  YoY % 248.76% -55.66% 66.99% -46.32% 45.53% 24.02% -
  Horiz. % 250.22% 71.75% 161.79% 96.89% 180.49% 124.02% 100.00%
Net Worth 315,143 331,758 346,074 335,605 340,189 301,636 267,229 2.79%
  YoY % -5.01% -4.14% 3.12% -1.35% 12.78% 12.88% -
  Horiz. % 117.93% 124.15% 129.50% 125.59% 127.30% 112.88% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 13,269 13,204 13,059 12,970 11,285 9,626 8,000 8.79%
  YoY % 0.49% 1.11% 0.69% 14.92% 17.24% 20.32% -
  Horiz. % 165.85% 165.04% 163.22% 162.11% 141.06% 120.32% 100.00%
Div Payout % 134.26 % 109.30 % 39.60 % 102.56 % 27.89 % 28.71 % 22.12 % 35.04%
  YoY % 22.84% 176.01% -61.39% 267.73% -2.86% 29.79% -
  Horiz. % 606.96% 494.12% 179.02% 463.65% 126.08% 129.79% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 315,143 331,758 346,074 335,605 340,189 301,636 267,229 2.79%
  YoY % -5.01% -4.14% 3.12% -1.35% 12.78% 12.88% -
  Horiz. % 117.93% 124.15% 129.50% 125.59% 127.30% 112.88% 100.00%
NOSH 165,864 165,054 163,242 162,128 161,227 160,444 80,008 12.91%
  YoY % 0.49% 1.11% 0.69% 0.56% 0.49% 100.53% -
  Horiz. % 207.31% 206.29% 204.03% 202.64% 201.51% 200.53% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.39 % 16.38 % 19.16 % 13.18 % 20.68 % 23.92 % 29.61 % -27.24%
  YoY % -73.20% -14.51% 45.37% -36.27% -13.55% -19.22% -
  Horiz. % 14.83% 55.32% 64.71% 44.51% 69.84% 80.78% 100.00%
ROE 3.14 % 3.64 % 9.53 % 3.77 % 11.90 % 11.12 % 13.53 % -21.60%
  YoY % -13.74% -61.80% 152.79% -68.32% 7.01% -17.81% -
  Horiz. % 23.21% 26.90% 70.44% 27.86% 87.95% 82.19% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 135.66 44.69 105.41 59.18 121.35 87.36 152.66 -1.95%
  YoY % 203.56% -57.60% 78.12% -51.23% 38.91% -42.77% -
  Horiz. % 88.86% 29.27% 69.05% 38.77% 79.49% 57.23% 100.00%
EPS 6.00 7.30 20.20 7.80 25.10 20.90 45.20 -28.57%
  YoY % -17.81% -63.86% 158.97% -68.92% 20.10% -53.76% -
  Horiz. % 13.27% 16.15% 44.69% 17.26% 55.53% 46.24% 100.00%
DPS 8.00 8.00 8.00 8.00 7.00 6.00 10.00 -3.65%
  YoY % 0.00% 0.00% 0.00% 14.29% 16.67% -40.00% -
  Horiz. % 80.00% 80.00% 80.00% 80.00% 70.00% 60.00% 100.00%
NAPS 1.9000 2.0100 2.1200 2.0700 2.1100 1.8800 3.3400 -8.97%
  YoY % -5.47% -5.19% 2.42% -1.90% 12.23% -43.71% -
  Horiz. % 56.89% 60.18% 63.47% 61.98% 63.17% 56.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 135.66 44.47 103.75 57.85 117.95 84.50 73.64 10.71%
  YoY % 205.06% -57.14% 79.34% -50.95% 39.59% 14.75% -
  Horiz. % 184.22% 60.39% 140.89% 78.56% 160.17% 114.75% 100.00%
EPS 6.00 7.28 19.88 7.62 24.40 20.22 21.80 -19.34%
  YoY % -17.58% -63.38% 160.89% -68.77% 20.67% -7.25% -
  Horiz. % 27.52% 33.39% 91.19% 34.95% 111.93% 92.75% 100.00%
DPS 8.00 7.96 7.87 7.82 6.80 5.80 4.82 8.81%
  YoY % 0.50% 1.14% 0.64% 15.00% 17.24% 20.33% -
  Horiz. % 165.98% 165.15% 163.28% 162.24% 141.08% 120.33% 100.00%
NAPS 1.9000 2.0002 2.0865 2.0234 2.0510 1.8186 1.6111 2.79%
  YoY % -5.01% -4.14% 3.12% -1.35% 12.78% 12.88% -
  Horiz. % 117.93% 124.15% 129.51% 125.59% 127.30% 112.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.1600 3.2000 3.5200 3.6800 4.0300 3.0900 2.9600 -
P/RPS 1.59 7.16 3.34 6.22 3.32 3.54 1.94 -3.26%
  YoY % -77.79% 114.37% -46.30% 87.35% -6.21% 82.47% -
  Horiz. % 81.96% 369.07% 172.16% 320.62% 171.13% 182.47% 100.00%
P/EPS 36.25 43.72 17.43 47.18 16.06 14.78 6.55 32.98%
  YoY % -17.09% 150.83% -63.06% 193.77% 8.66% 125.65% -
  Horiz. % 553.44% 667.48% 266.11% 720.31% 245.19% 225.65% 100.00%
EY 2.76 2.29 5.74 2.12 6.23 6.76 15.27 -24.80%
  YoY % 20.52% -60.10% 170.75% -65.97% -7.84% -55.73% -
  Horiz. % 18.07% 15.00% 37.59% 13.88% 40.80% 44.27% 100.00%
DY 3.70 2.50 2.27 2.17 1.74 1.94 3.38 1.52%
  YoY % 48.00% 10.13% 4.61% 24.71% -10.31% -42.60% -
  Horiz. % 109.47% 73.96% 67.16% 64.20% 51.48% 57.40% 100.00%
P/NAPS 1.14 1.59 1.66 1.78 1.91 1.64 0.89 4.21%
  YoY % -28.30% -4.22% -6.74% -6.81% 16.46% 84.27% -
  Horiz. % 128.09% 178.65% 186.52% 200.00% 214.61% 184.27% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 25/05/18 26/05/17 18/05/16 15/05/15 21/05/14 17/05/13 -
Price 2.4800 2.9500 3.8700 3.5300 4.0800 4.0700 3.7700 -
P/RPS 1.83 6.60 3.67 5.96 3.36 4.66 2.47 -4.87%
  YoY % -72.27% 79.84% -38.42% 77.38% -27.90% 88.66% -
  Horiz. % 74.09% 267.21% 148.58% 241.30% 136.03% 188.66% 100.00%
P/EPS 41.62 40.30 19.16 45.26 16.25 19.47 8.34 30.71%
  YoY % 3.28% 110.33% -57.67% 178.52% -16.54% 133.45% -
  Horiz. % 499.04% 483.21% 229.74% 542.69% 194.84% 233.45% 100.00%
EY 2.40 2.48 5.22 2.21 6.15 5.14 11.99 -23.51%
  YoY % -3.23% -52.49% 136.20% -64.07% 19.65% -57.13% -
  Horiz. % 20.02% 20.68% 43.54% 18.43% 51.29% 42.87% 100.00%
DY 3.23 2.71 2.07 2.27 1.72 1.47 2.65 3.35%
  YoY % 19.19% 30.92% -8.81% 31.98% 17.01% -44.53% -
  Horiz. % 121.89% 102.26% 78.11% 85.66% 64.91% 55.47% 100.00%
P/NAPS 1.31 1.47 1.83 1.71 1.93 2.16 1.13 2.49%
  YoY % -10.88% -19.67% 7.02% -11.40% -10.65% 91.15% -
  Horiz. % 115.93% 130.09% 161.95% 151.33% 170.80% 191.15% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. Bitcoin extends downtrend, falls 12.1% to US$47,176 Good Articles to Share
6. Hawkish Fed boosts value stocks’ appeal for some investors Good Articles to Share
7. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
8. “Don’t panic over Omicron”: WHO says there is much to learn about the new variant Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS