Highlights

[PTARAS] YoY Cumulative Quarter Result on 2019-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 24-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     99.13%    YoY -     -18.19%
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.
 


 

359  378  474  1049 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.31+0.035 
 PUC 0.05+0.015 
 HSI-C7K 0.26-0.005 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.34+0.04 
 INSAS-WB 0.0050.00 
 MUDAJYA 0.420.00 
 FGV 1.45+0.13 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers