Highlights

[PTARAS] YoY Quarter Result on 2019-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 22-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     -65.68%    YoY -     98.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 90,895 38,621 19,178 59,734 35,762 64,194 43,380 13.11%
  YoY % 135.35% 101.38% -67.89% 67.03% -44.29% 47.98% -
  Horiz. % 209.53% 89.03% 44.21% 137.70% 82.44% 147.98% 100.00%
PBT 10,010 5,570 3,882 16,212 8,415 15,281 14,130 -5.58%
  YoY % 79.71% 43.48% -76.05% 92.66% -44.93% 8.15% -
  Horiz. % 70.84% 39.42% 27.47% 114.73% 59.55% 108.15% 100.00%
Tax -4,444 -2,770 -126 -3,009 -1,693 -3,768 -3,586 3.64%
  YoY % -60.43% -2,098.41% 95.81% -77.73% 55.07% -5.08% -
  Horiz. % 123.93% 77.24% 3.51% 83.91% 47.21% 105.08% 100.00%
NP 5,566 2,800 3,756 13,203 6,722 11,513 10,544 -10.10%
  YoY % 98.79% -25.45% -71.55% 96.41% -41.61% 9.19% -
  Horiz. % 52.79% 26.56% 35.62% 125.22% 63.75% 109.19% 100.00%
NP to SH 5,566 2,800 3,756 13,203 6,722 11,513 10,544 -10.10%
  YoY % 98.79% -25.45% -71.55% 96.41% -41.61% 9.19% -
  Horiz. % 52.79% 26.56% 35.62% 125.22% 63.75% 109.19% 100.00%
Tax Rate 44.40 % 49.73 % 3.25 % 18.56 % 20.12 % 24.66 % 25.38 % 9.76%
  YoY % -10.72% 1,430.15% -82.49% -7.75% -18.41% -2.84% -
  Horiz. % 174.94% 195.94% 12.81% 73.13% 79.28% 97.16% 100.00%
Total Cost 85,329 35,821 15,422 46,531 29,040 52,681 32,836 17.24%
  YoY % 138.21% 132.27% -66.86% 60.23% -44.88% 60.44% -
  Horiz. % 259.86% 109.09% 46.97% 141.71% 88.44% 160.44% 100.00%
Net Worth 323,436 316,801 356,819 345,559 352,495 318,206 282,770 2.26%
  YoY % 2.09% -11.22% 3.26% -1.97% 10.78% 12.53% -
  Horiz. % 114.38% 112.03% 126.19% 122.20% 124.66% 112.53% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 323,436 316,801 356,819 345,559 352,495 318,206 282,770 2.26%
  YoY % 2.09% -11.22% 3.26% -1.97% 10.78% 12.53% -
  Horiz. % 114.38% 112.03% 126.19% 122.20% 124.66% 112.53% 100.00%
NOSH 165,864 165,864 170,727 162,999 163,951 159,902 79,878 12.94%
  YoY % 0.00% -2.85% 4.74% -0.58% 2.53% 100.18% -
  Horiz. % 207.65% 207.65% 213.73% 204.06% 205.25% 200.18% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.12 % 7.25 % 19.58 % 22.10 % 18.80 % 17.93 % 24.31 % -20.53%
  YoY % -15.59% -62.97% -11.40% 17.55% 4.85% -26.24% -
  Horiz. % 25.17% 29.82% 80.54% 90.91% 77.33% 73.76% 100.00%
ROE 1.72 % 0.88 % 1.05 % 3.82 % 1.91 % 3.62 % 3.73 % -12.10%
  YoY % 95.45% -16.19% -72.51% 100.00% -47.24% -2.95% -
  Horiz. % 46.11% 23.59% 28.15% 102.41% 51.21% 97.05% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 54.80 23.28 11.23 36.65 21.81 40.15 54.31 0.15%
  YoY % 135.40% 107.30% -69.36% 68.04% -45.68% -26.07% -
  Horiz. % 100.90% 42.87% 20.68% 67.48% 40.16% 73.93% 100.00%
EPS 3.40 1.70 2.20 8.10 4.10 7.20 13.20 -20.23%
  YoY % 100.00% -22.73% -72.84% 97.56% -43.06% -45.45% -
  Horiz. % 25.76% 12.88% 16.67% 61.36% 31.06% 54.55% 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 1.9500 1.9100 2.0900 2.1200 2.1500 1.9900 3.5400 -9.46%
  YoY % 2.09% -8.61% -1.42% -1.40% 8.04% -43.79% -
  Horiz. % 55.08% 53.95% 59.04% 59.89% 60.73% 56.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 54.80 23.28 11.56 36.01 21.56 38.70 26.15 13.12%
  YoY % 135.40% 101.38% -67.90% 67.02% -44.29% 47.99% -
  Horiz. % 209.56% 89.02% 44.21% 137.71% 82.45% 147.99% 100.00%
EPS 3.40 1.70 2.26 7.96 4.05 6.94 6.36 -9.91%
  YoY % 100.00% -24.78% -71.61% 96.54% -41.64% 9.12% -
  Horiz. % 53.46% 26.73% 35.53% 125.16% 63.68% 109.12% 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 1.9500 1.9100 2.1513 2.0834 2.1252 1.9185 1.7048 2.26%
  YoY % 2.09% -11.22% 3.26% -1.97% 10.77% 12.54% -
  Horiz. % 114.38% 112.04% 126.19% 122.21% 124.66% 112.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.3200 2.4000 3.8800 3.5600 3.3300 4.6000 5.8600 -
P/RPS 6.06 10.31 34.54 9.71 15.27 11.46 10.79 -9.16%
  YoY % -41.22% -70.15% 255.72% -36.41% 33.25% 6.21% -
  Horiz. % 56.16% 95.55% 320.11% 89.99% 141.52% 106.21% 100.00%
P/EPS 98.93 142.17 176.36 43.95 81.22 63.89 44.39 14.28%
  YoY % -30.41% -19.39% 301.27% -45.89% 27.12% 43.93% -
  Horiz. % 222.87% 320.27% 397.30% 99.01% 182.97% 143.93% 100.00%
EY 1.01 0.70 0.57 2.28 1.23 1.57 2.25 -12.49%
  YoY % 44.29% 22.81% -75.00% 85.37% -21.66% -30.22% -
  Horiz. % 44.89% 31.11% 25.33% 101.33% 54.67% 69.78% 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 1.70 1.26 1.86 1.68 1.55 2.31 1.66 0.40%
  YoY % 34.92% -32.26% 10.71% 8.39% -32.90% 39.16% -
  Horiz. % 102.41% 75.90% 112.05% 101.20% 93.37% 139.16% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 28/11/18 24/11/17 18/11/16 20/11/15 21/11/14 15/11/13 -
Price 3.2800 2.4900 3.8100 3.4500 3.5400 4.3600 6.3000 -
P/RPS 5.99 10.69 33.92 9.41 16.23 10.86 11.60 -10.43%
  YoY % -43.97% -68.48% 260.47% -42.02% 49.45% -6.38% -
  Horiz. % 51.64% 92.16% 292.41% 81.12% 139.91% 93.62% 100.00%
P/EPS 97.74 147.50 173.18 42.59 86.34 60.56 47.73 12.68%
  YoY % -33.74% -14.83% 306.62% -50.67% 42.57% 26.88% -
  Horiz. % 204.78% 309.03% 362.83% 89.23% 180.89% 126.88% 100.00%
EY 1.02 0.68 0.58 2.35 1.16 1.65 2.10 -11.33%
  YoY % 50.00% 17.24% -75.32% 102.59% -29.70% -21.43% -
  Horiz. % 48.57% 32.38% 27.62% 111.90% 55.24% 78.57% 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 1.68 1.30 1.82 1.63 1.65 2.19 1.78 -0.96%
  YoY % 29.23% -28.57% 11.66% -1.21% -24.66% 23.03% -
  Horiz. % 94.38% 73.03% 102.25% 91.57% 92.70% 123.03% 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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. 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
PARTNERS & BROKERS