Highlights

[PTARAS] YoY Quarter Result on 2015-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 20-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     -41.31%    YoY -     -41.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 38,621 19,178 59,734 35,762 64,194 43,380 43,686 -2.03%
  YoY % 101.38% -67.89% 67.03% -44.29% 47.98% -0.70% -
  Horiz. % 88.41% 43.90% 136.73% 81.86% 146.94% 99.30% 100.00%
PBT 5,570 3,882 16,212 8,415 15,281 14,130 18,866 -18.39%
  YoY % 43.48% -76.05% 92.66% -44.93% 8.15% -25.10% -
  Horiz. % 29.52% 20.58% 85.93% 44.60% 81.00% 74.90% 100.00%
Tax -2,770 -126 -3,009 -1,693 -3,768 -3,586 -4,555 -7.95%
  YoY % -2,098.41% 95.81% -77.73% 55.07% -5.08% 21.27% -
  Horiz. % 60.81% 2.77% 66.06% 37.17% 82.72% 78.73% 100.00%
NP 2,800 3,756 13,203 6,722 11,513 10,544 14,311 -23.80%
  YoY % -25.45% -71.55% 96.41% -41.61% 9.19% -26.32% -
  Horiz. % 19.57% 26.25% 92.26% 46.97% 80.45% 73.68% 100.00%
NP to SH 2,800 3,756 13,203 6,722 11,513 10,544 14,311 -23.80%
  YoY % -25.45% -71.55% 96.41% -41.61% 9.19% -26.32% -
  Horiz. % 19.57% 26.25% 92.26% 46.97% 80.45% 73.68% 100.00%
Tax Rate 49.73 % 3.25 % 18.56 % 20.12 % 24.66 % 25.38 % 24.14 % 12.79%
  YoY % 1,430.15% -82.49% -7.75% -18.41% -2.84% 5.14% -
  Horiz. % 206.01% 13.46% 76.88% 83.35% 102.15% 105.14% 100.00%
Total Cost 35,821 15,422 46,531 29,040 52,681 32,836 29,375 3.36%
  YoY % 132.27% -66.86% 60.23% -44.88% 60.44% 11.78% -
  Horiz. % 121.94% 52.50% 158.40% 98.86% 179.34% 111.78% 100.00%
Net Worth 316,801 356,819 345,559 352,495 318,206 282,770 251,042 3.95%
  YoY % -11.22% 3.26% -1.97% 10.78% 12.53% 12.64% -
  Horiz. % 126.19% 142.14% 137.65% 140.41% 126.75% 112.64% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 316,801 356,819 345,559 352,495 318,206 282,770 251,042 3.95%
  YoY % -11.22% 3.26% -1.97% 10.78% 12.53% 12.64% -
  Horiz. % 126.19% 142.14% 137.65% 140.41% 126.75% 112.64% 100.00%
NOSH 165,864 170,727 162,999 163,951 159,902 79,878 79,949 12.93%
  YoY % -2.85% 4.74% -0.58% 2.53% 100.18% -0.09% -
  Horiz. % 207.46% 213.54% 203.88% 205.07% 200.00% 99.91% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.25 % 19.58 % 22.10 % 18.80 % 17.93 % 24.31 % 32.76 % -22.22%
  YoY % -62.97% -11.40% 17.55% 4.85% -26.24% -25.79% -
  Horiz. % 22.13% 59.77% 67.46% 57.39% 54.73% 74.21% 100.00%
ROE 0.88 % 1.05 % 3.82 % 1.91 % 3.62 % 3.73 % 5.70 % -26.75%
  YoY % -16.19% -72.51% 100.00% -47.24% -2.95% -34.56% -
  Horiz. % 15.44% 18.42% 67.02% 33.51% 63.51% 65.44% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 23.28 11.23 36.65 21.81 40.15 54.31 54.64 -13.25%
  YoY % 107.30% -69.36% 68.04% -45.68% -26.07% -0.60% -
  Horiz. % 42.61% 20.55% 67.08% 39.92% 73.48% 99.40% 100.00%
EPS 1.70 2.20 8.10 4.10 7.20 13.20 17.90 -32.44%
  YoY % -22.73% -72.84% 97.56% -43.06% -45.45% -26.26% -
  Horiz. % 9.50% 12.29% 45.25% 22.91% 40.22% 73.74% 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 1.9100 2.0900 2.1200 2.1500 1.9900 3.5400 3.1400 -7.95%
  YoY % -8.61% -1.42% -1.40% 8.04% -43.79% 12.74% -
  Horiz. % 60.83% 66.56% 67.52% 68.47% 63.38% 112.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 23.28 11.56 36.01 21.56 38.70 26.15 26.34 -2.04%
  YoY % 101.38% -67.90% 67.02% -44.29% 47.99% -0.72% -
  Horiz. % 88.38% 43.89% 136.71% 81.85% 146.92% 99.28% 100.00%
EPS 1.70 2.26 7.96 4.05 6.94 6.36 8.63 -23.71%
  YoY % -24.78% -71.61% 96.54% -41.64% 9.12% -26.30% -
  Horiz. % 19.70% 26.19% 92.24% 46.93% 80.42% 73.70% 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 1.9100 2.1513 2.0834 2.1252 1.9185 1.7048 1.5135 3.95%
  YoY % -11.22% 3.26% -1.97% 10.77% 12.54% 12.64% -
  Horiz. % 126.20% 142.14% 137.65% 140.42% 126.76% 112.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.4000 3.8800 3.5600 3.3300 4.6000 5.8600 3.0200 -
P/RPS 10.31 34.54 9.71 15.27 11.46 10.79 5.53 10.93%
  YoY % -70.15% 255.72% -36.41% 33.25% 6.21% 95.12% -
  Horiz. % 186.44% 624.59% 175.59% 276.13% 207.23% 195.12% 100.00%
P/EPS 142.17 176.36 43.95 81.22 63.89 44.39 16.87 42.63%
  YoY % -19.39% 301.27% -45.89% 27.12% 43.93% 163.13% -
  Horiz. % 842.74% 1,045.41% 260.52% 481.45% 378.72% 263.13% 100.00%
EY 0.70 0.57 2.28 1.23 1.57 2.25 5.93 -29.95%
  YoY % 22.81% -75.00% 85.37% -21.66% -30.22% -62.06% -
  Horiz. % 11.80% 9.61% 38.45% 20.74% 26.48% 37.94% 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 1.26 1.86 1.68 1.55 2.31 1.66 0.96 4.63%
  YoY % -32.26% 10.71% 8.39% -32.90% 39.16% 72.92% -
  Horiz. % 131.25% 193.75% 175.00% 161.46% 240.62% 172.92% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 24/11/17 18/11/16 20/11/15 21/11/14 15/11/13 08/11/12 -
Price 2.4900 3.8100 3.4500 3.5400 4.3600 6.3000 3.1600 -
P/RPS 10.69 33.92 9.41 16.23 10.86 11.60 5.78 10.79%
  YoY % -68.48% 260.47% -42.02% 49.45% -6.38% 100.69% -
  Horiz. % 184.95% 586.85% 162.80% 280.80% 187.89% 200.69% 100.00%
P/EPS 147.50 173.18 42.59 86.34 60.56 47.73 17.65 42.43%
  YoY % -14.83% 306.62% -50.67% 42.57% 26.88% 170.42% -
  Horiz. % 835.69% 981.19% 241.30% 489.18% 343.12% 270.42% 100.00%
EY 0.68 0.58 2.35 1.16 1.65 2.10 5.66 -29.74%
  YoY % 17.24% -75.32% 102.59% -29.70% -21.43% -62.90% -
  Horiz. % 12.01% 10.25% 41.52% 20.49% 29.15% 37.10% 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 1.30 1.82 1.63 1.65 2.19 1.78 1.01 4.29%
  YoY % -28.57% 11.66% -1.21% -24.66% 23.03% 76.24% -
  Horiz. % 128.71% 180.20% 161.39% 163.37% 216.83% 176.24% 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.
 


 

204  308  524  1173 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.89-0.08 
 IWCITY 1.22-0.10 
 EKOVEST-WB 0.39-0.09 
 GADANG 0.92-0.025 
 VELESTO 0.315+0.01 
 WCT-WE 0.17-0.01 
 HSI-C5D 0.35-0.015 
 ARMADA 0.20-0.005 
 SAPNRG 0.3250.00 
 HIBISCS 1.18-0.01 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
4. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
7. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
8. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
Partners & Brokers