Highlights

[PTARAS] YoY Cumulative Quarter Result on 2017-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 26-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     34.47%    YoY -     160.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 348,037 225,008 73,764 172,077 95,948 195,643 140,161 16.35%
  YoY % 54.68% 205.04% -57.13% 79.34% -50.96% 39.58% -
  Horiz. % 248.31% 160.54% 52.63% 122.77% 68.46% 139.58% 100.00%
PBT 34,340 14,264 17,109 41,586 16,291 53,771 45,706 -4.65%
  YoY % 140.75% -16.63% -58.86% 155.27% -69.70% 17.65% -
  Horiz. % 75.13% 31.21% 37.43% 90.99% 35.64% 117.65% 100.00%
Tax -5,848 -4,381 -5,028 -8,611 -3,645 -13,303 -12,173 -11.49%
  YoY % -33.49% 12.87% 41.61% -136.24% 72.60% -9.28% -
  Horiz. % 48.04% 35.99% 41.30% 70.74% 29.94% 109.28% 100.00%
NP 28,492 9,883 12,081 32,975 12,646 40,468 33,533 -2.68%
  YoY % 188.29% -18.19% -63.36% 160.75% -68.75% 20.68% -
  Horiz. % 84.97% 29.47% 36.03% 98.34% 37.71% 120.68% 100.00%
NP to SH 28,492 9,883 12,081 32,975 12,646 40,468 33,533 -2.68%
  YoY % 188.29% -18.19% -63.36% 160.75% -68.75% 20.68% -
  Horiz. % 84.97% 29.47% 36.03% 98.34% 37.71% 120.68% 100.00%
Tax Rate 17.03 % 30.71 % 29.39 % 20.71 % 22.37 % 24.74 % 26.63 % -7.17%
  YoY % -44.55% 4.49% 41.91% -7.42% -9.58% -7.10% -
  Horiz. % 63.95% 115.32% 110.36% 77.77% 84.00% 92.90% 100.00%
Total Cost 319,545 215,125 61,683 139,102 83,302 155,175 106,628 20.05%
  YoY % 48.54% 248.76% -55.66% 66.99% -46.32% 45.53% -
  Horiz. % 299.68% 201.75% 57.85% 130.46% 78.12% 145.53% 100.00%
Net Worth 326,753 315,143 331,758 346,074 335,605 340,189 301,636 1.34%
  YoY % 3.68% -5.01% -4.14% 3.12% -1.35% 12.78% -
  Horiz. % 108.33% 104.48% 109.99% 114.73% 111.26% 112.78% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 6,634 13,269 13,204 13,059 12,970 11,285 9,626 -6.01%
  YoY % -50.00% 0.49% 1.11% 0.69% 14.92% 17.24% -
  Horiz. % 68.92% 137.84% 137.16% 135.66% 134.73% 117.24% 100.00%
Div Payout % 23.29 % 134.26 % 109.30 % 39.60 % 102.56 % 27.89 % 28.71 % -3.42%
  YoY % -82.65% 22.84% 176.01% -61.39% 267.73% -2.86% -
  Horiz. % 81.12% 467.64% 380.70% 137.93% 357.23% 97.14% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 326,753 315,143 331,758 346,074 335,605 340,189 301,636 1.34%
  YoY % 3.68% -5.01% -4.14% 3.12% -1.35% 12.78% -
  Horiz. % 108.33% 104.48% 109.99% 114.73% 111.26% 112.78% 100.00%
NOSH 165,864 165,864 165,054 163,242 162,128 161,227 160,444 0.55%
  YoY % 0.00% 0.49% 1.11% 0.69% 0.56% 0.49% -
  Horiz. % 103.38% 103.38% 102.87% 101.74% 101.05% 100.49% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 8.19 % 4.39 % 16.38 % 19.16 % 13.18 % 20.68 % 23.92 % -16.35%
  YoY % 86.56% -73.20% -14.51% 45.37% -36.27% -13.55% -
  Horiz. % 34.24% 18.35% 68.48% 80.10% 55.10% 86.45% 100.00%
ROE 8.72 % 3.14 % 3.64 % 9.53 % 3.77 % 11.90 % 11.12 % -3.97%
  YoY % 177.71% -13.74% -61.80% 152.79% -68.32% 7.01% -
  Horiz. % 78.42% 28.24% 32.73% 85.70% 33.90% 107.01% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 209.83 135.66 44.69 105.41 59.18 121.35 87.36 15.71%
  YoY % 54.67% 203.56% -57.60% 78.12% -51.23% 38.91% -
  Horiz. % 240.19% 155.29% 51.16% 120.66% 67.74% 138.91% 100.00%
EPS 17.20 6.00 7.30 20.20 7.80 25.10 20.90 -3.19%
  YoY % 186.67% -17.81% -63.86% 158.97% -68.92% 20.10% -
  Horiz. % 82.30% 28.71% 34.93% 96.65% 37.32% 120.10% 100.00%
DPS 4.00 8.00 8.00 8.00 8.00 7.00 6.00 -6.53%
  YoY % -50.00% 0.00% 0.00% 0.00% 14.29% 16.67% -
  Horiz. % 66.67% 133.33% 133.33% 133.33% 133.33% 116.67% 100.00%
NAPS 1.9700 1.9000 2.0100 2.1200 2.0700 2.1100 1.8800 0.78%
  YoY % 3.68% -5.47% -5.19% 2.42% -1.90% 12.23% -
  Horiz. % 104.79% 101.06% 106.91% 112.77% 110.11% 112.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 209.83 135.66 44.47 103.75 57.85 117.95 84.50 16.35%
  YoY % 54.67% 205.06% -57.14% 79.34% -50.95% 39.59% -
  Horiz. % 248.32% 160.54% 52.63% 122.78% 68.46% 139.59% 100.00%
EPS 17.20 6.00 7.28 19.88 7.62 24.40 20.22 -2.66%
  YoY % 186.67% -17.58% -63.38% 160.89% -68.77% 20.67% -
  Horiz. % 85.06% 29.67% 36.00% 98.32% 37.69% 120.67% 100.00%
DPS 4.00 8.00 7.96 7.87 7.82 6.80 5.80 -6.00%
  YoY % -50.00% 0.50% 1.14% 0.64% 15.00% 17.24% -
  Horiz. % 68.97% 137.93% 137.24% 135.69% 134.83% 117.24% 100.00%
NAPS 1.9700 1.9000 2.0002 2.0865 2.0234 2.0510 1.8186 1.34%
  YoY % 3.68% -5.01% -4.14% 3.12% -1.35% 12.78% -
  Horiz. % 108.33% 104.48% 109.99% 114.73% 111.26% 112.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.5000 2.1600 3.2000 3.5200 3.6800 4.0300 3.0900 -
P/RPS 1.19 1.59 7.16 3.34 6.22 3.32 3.54 -16.60%
  YoY % -25.16% -77.79% 114.37% -46.30% 87.35% -6.21% -
  Horiz. % 33.62% 44.92% 202.26% 94.35% 175.71% 93.79% 100.00%
P/EPS 14.55 36.25 43.72 17.43 47.18 16.06 14.78 -0.26%
  YoY % -59.86% -17.09% 150.83% -63.06% 193.77% 8.66% -
  Horiz. % 98.44% 245.26% 295.81% 117.93% 319.22% 108.66% 100.00%
EY 6.87 2.76 2.29 5.74 2.12 6.23 6.76 0.27%
  YoY % 148.91% 20.52% -60.10% 170.75% -65.97% -7.84% -
  Horiz. % 101.63% 40.83% 33.88% 84.91% 31.36% 92.16% 100.00%
DY 1.60 3.70 2.50 2.27 2.17 1.74 1.94 -3.16%
  YoY % -56.76% 48.00% 10.13% 4.61% 24.71% -10.31% -
  Horiz. % 82.47% 190.72% 128.87% 117.01% 111.86% 89.69% 100.00%
P/NAPS 1.27 1.14 1.59 1.66 1.78 1.91 1.64 -4.17%
  YoY % 11.40% -28.30% -4.22% -6.74% -6.81% 16.46% -
  Horiz. % 77.44% 69.51% 96.95% 101.22% 108.54% 116.46% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 24/05/19 25/05/18 26/05/17 18/05/16 15/05/15 21/05/14 -
Price 2.6500 2.4800 2.9500 3.8700 3.5300 4.0800 4.0700 -
P/RPS 1.26 1.83 6.60 3.67 5.96 3.36 4.66 -19.57%
  YoY % -31.15% -72.27% 79.84% -38.42% 77.38% -27.90% -
  Horiz. % 27.04% 39.27% 141.63% 78.76% 127.90% 72.10% 100.00%
P/EPS 15.43 41.62 40.30 19.16 45.26 16.25 19.47 -3.80%
  YoY % -62.93% 3.28% 110.33% -57.67% 178.52% -16.54% -
  Horiz. % 79.25% 213.76% 206.99% 98.41% 232.46% 83.46% 100.00%
EY 6.48 2.40 2.48 5.22 2.21 6.15 5.14 3.93%
  YoY % 170.00% -3.23% -52.49% 136.20% -64.07% 19.65% -
  Horiz. % 126.07% 46.69% 48.25% 101.56% 43.00% 119.65% 100.00%
DY 1.51 3.23 2.71 2.07 2.27 1.72 1.47 0.45%
  YoY % -53.25% 19.19% 30.92% -8.81% 31.98% 17.01% -
  Horiz. % 102.72% 219.73% 184.35% 140.82% 154.42% 117.01% 100.00%
P/NAPS 1.35 1.31 1.47 1.83 1.71 1.93 2.16 -7.53%
  YoY % 3.05% -10.88% -19.67% 7.02% -11.40% -10.65% -
  Horiz. % 62.50% 60.65% 68.06% 84.72% 79.17% 89.35% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

263  418  565  1122 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 CME 0.13+0.015 
 HBGLOB 0.20-0.01 
 RSAWIT 0.33+0.02 
 MTRONIC-WA 0.030.00 
 SAPNRG 0.125+0.01 
 MMAG-WB 0.36-0.05 
 IRIS 0.34+0.015 
 TDM 0.275+0.01 
 JTIASA 0.885+0.055 

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!
PARTNERS & BROKERS