Highlights

[PTARAS] YoY Quarter Result on 2015-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 22-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -62.35%    YoY -     -83.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 88,223 24,275 59,773 31,217 74,110 47,892 36,019 16.09%
  YoY % 263.43% -59.39% 91.48% -57.88% 54.74% 32.96% -
  Horiz. % 244.93% 67.39% 165.95% 86.67% 205.75% 132.96% 100.00%
PBT 3,745 2,557 14,515 3,506 20,245 17,895 10,626 -15.95%
  YoY % 46.46% -82.38% 314.00% -82.68% 13.13% 68.41% -
  Horiz. % 35.24% 24.06% 136.60% 32.99% 190.52% 168.41% 100.00%
Tax -1,582 -736 -3,196 -975 -5,074 -4,168 -2,586 -7.86%
  YoY % -114.95% 76.97% -227.79% 80.78% -21.74% -61.18% -
  Horiz. % 61.18% 28.46% 123.59% 37.70% 196.21% 161.18% 100.00%
NP 2,163 1,821 11,319 2,531 15,171 13,727 8,040 -19.65%
  YoY % 18.78% -83.91% 347.21% -83.32% 10.52% 70.73% -
  Horiz. % 26.90% 22.65% 140.78% 31.48% 188.69% 170.73% 100.00%
NP to SH 2,163 1,821 11,319 2,531 15,171 13,727 8,040 -19.65%
  YoY % 18.78% -83.91% 347.21% -83.32% 10.52% 70.73% -
  Horiz. % 26.90% 22.65% 140.78% 31.48% 188.69% 170.73% 100.00%
Tax Rate 42.24 % 28.78 % 22.02 % 27.81 % 25.06 % 23.29 % 24.34 % 9.62%
  YoY % 46.77% 30.70% -20.82% 10.97% 7.60% -4.31% -
  Horiz. % 173.54% 118.24% 90.47% 114.26% 102.96% 95.69% 100.00%
Total Cost 86,060 22,454 48,454 28,686 58,939 34,165 27,979 20.58%
  YoY % 283.27% -53.66% 68.91% -51.33% 72.51% 22.11% -
  Horiz. % 307.59% 80.25% 173.18% 102.53% 210.65% 122.11% 100.00%
Net Worth 298,556 329,980 337,929 327,448 324,401 284,116 254,868 2.67%
  YoY % -9.52% -2.35% 3.20% 0.94% 14.18% 11.48% -
  Horiz. % 117.14% 129.47% 132.59% 128.48% 127.28% 111.48% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 298,556 329,980 337,929 327,448 324,401 284,116 254,868 2.67%
  YoY % -9.52% -2.35% 3.20% 0.94% 14.18% 11.48% -
  Horiz. % 117.14% 129.47% 132.59% 128.48% 127.28% 111.48% 100.00%
NOSH 165,864 164,990 164,043 158,187 161,393 159,616 80,400 12.82%
  YoY % 0.53% 0.58% 3.70% -1.99% 1.11% 98.53% -
  Horiz. % 206.30% 205.21% 204.03% 196.75% 200.74% 198.53% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.45 % 7.50 % 18.94 % 8.11 % 20.47 % 28.66 % 22.32 % -30.79%
  YoY % -67.33% -60.40% 133.54% -60.38% -28.58% 28.41% -
  Horiz. % 10.98% 33.60% 84.86% 36.34% 91.71% 128.41% 100.00%
ROE 0.72 % 0.55 % 3.35 % 0.77 % 4.68 % 4.83 % 3.15 % -21.80%
  YoY % 30.91% -83.58% 335.06% -83.55% -3.11% 53.33% -
  Horiz. % 22.86% 17.46% 106.35% 24.44% 148.57% 153.33% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 53.19 14.71 36.44 19.73 45.92 30.00 44.80 2.90%
  YoY % 261.59% -59.63% 84.69% -57.03% 53.07% -33.04% -
  Horiz. % 118.73% 32.83% 81.34% 44.04% 102.50% 66.96% 100.00%
EPS 1.30 1.10 6.90 1.60 9.40 8.60 10.00 -28.81%
  YoY % 18.18% -84.06% 331.25% -82.98% 9.30% -14.00% -
  Horiz. % 13.00% 11.00% 69.00% 16.00% 94.00% 86.00% 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 1.8000 2.0000 2.0600 2.0700 2.0100 1.7800 3.1700 -9.00%
  YoY % -10.00% -2.91% -0.48% 2.99% 12.92% -43.85% -
  Horiz. % 56.78% 63.09% 64.98% 65.30% 63.41% 56.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 53.19 14.64 36.04 18.82 44.68 28.87 21.72 16.09%
  YoY % 263.32% -59.38% 91.50% -57.88% 54.76% 32.92% -
  Horiz. % 244.89% 67.40% 165.93% 86.65% 205.71% 132.92% 100.00%
EPS 1.30 1.10 6.82 1.53 9.15 8.28 4.85 -19.69%
  YoY % 18.18% -83.87% 345.75% -83.28% 10.51% 70.72% -
  Horiz. % 26.80% 22.68% 140.62% 31.55% 188.66% 170.72% 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 1.8000 1.9895 2.0374 1.9742 1.9558 1.7129 1.5366 2.67%
  YoY % -9.53% -2.35% 3.20% 0.94% 14.18% 11.47% -
  Horiz. % 117.14% 129.47% 132.59% 128.48% 127.28% 111.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.2300 3.7200 3.5200 3.3000 3.7300 2.8600 3.0800 -
P/RPS 4.19 25.28 9.66 16.72 8.12 9.53 6.88 -7.93%
  YoY % -83.43% 161.70% -42.22% 105.91% -14.80% 38.52% -
  Horiz. % 60.90% 367.44% 140.41% 243.02% 118.02% 138.52% 100.00%
P/EPS 171.00 337.05 51.01 206.25 39.68 33.26 30.80 33.05%
  YoY % -49.27% 560.75% -75.27% 419.78% 19.30% 7.99% -
  Horiz. % 555.19% 1,094.32% 165.62% 669.64% 128.83% 107.99% 100.00%
EY 0.58 0.30 1.96 0.48 2.52 3.01 3.25 -24.96%
  YoY % 93.33% -84.69% 308.33% -80.95% -16.28% -7.38% -
  Horiz. % 17.85% 9.23% 60.31% 14.77% 77.54% 92.62% 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 1.24 1.86 1.71 1.59 1.86 1.61 0.97 4.18%
  YoY % -33.33% 8.77% 7.55% -14.52% 15.53% 65.98% -
  Horiz. % 127.84% 191.75% 176.29% 163.92% 191.75% 165.98% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 23/02/18 - 22/02/16 24/02/15 12/02/14 18/02/13 -
Price 2.2900 3.7500 3.5200 3.3900 4.3600 2.8500 2.9300 -
P/RPS 4.31 25.49 9.66 17.18 9.50 9.50 6.54 -6.71%
  YoY % -83.09% 163.87% -43.77% 80.84% 0.00% 45.26% -
  Horiz. % 65.90% 389.76% 147.71% 262.69% 145.26% 145.26% 100.00%
P/EPS 175.60 339.77 51.01 211.88 46.38 33.14 29.30 34.76%
  YoY % -48.32% 566.09% -75.93% 356.83% 39.95% 13.11% -
  Horiz. % 599.32% 1,159.62% 174.10% 723.14% 158.29% 113.11% 100.00%
EY 0.57 0.29 1.96 0.47 2.16 3.02 3.41 -25.77%
  YoY % 96.55% -85.20% 317.02% -78.24% -28.48% -11.44% -
  Horiz. % 16.72% 8.50% 57.48% 13.78% 63.34% 88.56% 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 1.27 1.88 1.71 1.64 2.17 1.60 0.92 5.52%
  YoY % -32.45% 9.94% 4.27% -24.42% 35.62% 73.91% -
  Horiz. % 138.04% 204.35% 185.87% 178.26% 235.87% 173.91% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. 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
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 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
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers