Highlights

[PTARAS] YoY Quarter Result on 2017-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 23-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     -51.52%    YoY -     -83.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 126,127 88,223 24,275 59,773 31,217 74,110 47,892 17.51%
  YoY % 42.96% 263.43% -59.39% 91.48% -57.88% 54.74% -
  Horiz. % 263.36% 184.21% 50.69% 124.81% 65.18% 154.74% 100.00%
PBT 22,537 3,745 2,557 14,515 3,506 20,245 17,895 3.92%
  YoY % 501.79% 46.46% -82.38% 314.00% -82.68% 13.13% -
  Horiz. % 125.94% 20.93% 14.29% 81.11% 19.59% 113.13% 100.00%
Tax 1,433 -1,582 -736 -3,196 -975 -5,074 -4,168 -
  YoY % 190.58% -114.95% 76.97% -227.79% 80.78% -21.74% -
  Horiz. % -34.38% 37.96% 17.66% 76.68% 23.39% 121.74% 100.00%
NP 23,970 2,163 1,821 11,319 2,531 15,171 13,727 9.73%
  YoY % 1,008.18% 18.78% -83.91% 347.21% -83.32% 10.52% -
  Horiz. % 174.62% 15.76% 13.27% 82.46% 18.44% 110.52% 100.00%
NP to SH 23,970 2,163 1,821 11,319 2,531 15,171 13,727 9.73%
  YoY % 1,008.18% 18.78% -83.91% 347.21% -83.32% 10.52% -
  Horiz. % 174.62% 15.76% 13.27% 82.46% 18.44% 110.52% 100.00%
Tax Rate -6.36 % 42.24 % 28.78 % 22.02 % 27.81 % 25.06 % 23.29 % -
  YoY % -115.06% 46.77% 30.70% -20.82% 10.97% 7.60% -
  Horiz. % -27.31% 181.37% 123.57% 94.55% 119.41% 107.60% 100.00%
Total Cost 102,157 86,060 22,454 48,454 28,686 58,939 34,165 20.02%
  YoY % 18.70% 283.27% -53.66% 68.91% -51.33% 72.51% -
  Horiz. % 299.01% 251.90% 65.72% 141.82% 83.96% 172.51% 100.00%
Net Worth 328,412 298,556 329,980 337,929 327,448 324,401 284,116 2.44%
  YoY % 10.00% -9.52% -2.35% 3.20% 0.94% 14.18% -
  Horiz. % 115.59% 105.08% 116.14% 118.94% 115.25% 114.18% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 328,412 298,556 329,980 337,929 327,448 324,401 284,116 2.44%
  YoY % 10.00% -9.52% -2.35% 3.20% 0.94% 14.18% -
  Horiz. % 115.59% 105.08% 116.14% 118.94% 115.25% 114.18% 100.00%
NOSH 165,864 165,864 164,990 164,043 158,187 161,393 159,616 0.64%
  YoY % 0.00% 0.53% 0.58% 3.70% -1.99% 1.11% -
  Horiz. % 103.91% 103.91% 103.37% 102.77% 99.10% 101.11% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 19.00 % 2.45 % 7.50 % 18.94 % 8.11 % 20.47 % 28.66 % -6.62%
  YoY % 675.51% -67.33% -60.40% 133.54% -60.38% -28.58% -
  Horiz. % 66.29% 8.55% 26.17% 66.09% 28.30% 71.42% 100.00%
ROE 7.30 % 0.72 % 0.55 % 3.35 % 0.77 % 4.68 % 4.83 % 7.12%
  YoY % 913.89% 30.91% -83.58% 335.06% -83.55% -3.11% -
  Horiz. % 151.14% 14.91% 11.39% 69.36% 15.94% 96.89% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 76.04 53.19 14.71 36.44 19.73 45.92 30.00 16.76%
  YoY % 42.96% 261.59% -59.63% 84.69% -57.03% 53.07% -
  Horiz. % 253.47% 177.30% 49.03% 121.47% 65.77% 153.07% 100.00%
EPS 14.40 1.30 1.10 6.90 1.60 9.40 8.60 8.97%
  YoY % 1,007.69% 18.18% -84.06% 331.25% -82.98% 9.30% -
  Horiz. % 167.44% 15.12% 12.79% 80.23% 18.60% 109.30% 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 1.9800 1.8000 2.0000 2.0600 2.0700 2.0100 1.7800 1.79%
  YoY % 10.00% -10.00% -2.91% -0.48% 2.99% 12.92% -
  Horiz. % 111.24% 101.12% 112.36% 115.73% 116.29% 112.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 76.04 53.19 14.64 36.04 18.82 44.68 28.87 17.51%
  YoY % 42.96% 263.32% -59.38% 91.50% -57.88% 54.76% -
  Horiz. % 263.39% 184.24% 50.71% 124.84% 65.19% 154.76% 100.00%
EPS 14.40 1.30 1.10 6.82 1.53 9.15 8.28 9.66%
  YoY % 1,007.69% 18.18% -83.87% 345.75% -83.28% 10.51% -
  Horiz. % 173.91% 15.70% 13.29% 82.37% 18.48% 110.51% 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 1.9800 1.8000 1.9895 2.0374 1.9742 1.9558 1.7129 2.44%
  YoY % 10.00% -9.53% -2.35% 3.20% 0.94% 14.18% -
  Horiz. % 115.59% 105.08% 116.15% 118.94% 115.25% 114.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.0000 2.2300 3.7200 3.5200 3.3000 3.7300 2.8600 -
P/RPS 3.95 4.19 25.28 9.66 16.72 8.12 9.53 -13.65%
  YoY % -5.73% -83.43% 161.70% -42.22% 105.91% -14.80% -
  Horiz. % 41.45% 43.97% 265.27% 101.36% 175.45% 85.20% 100.00%
P/EPS 20.76 171.00 337.05 51.01 206.25 39.68 33.26 -7.55%
  YoY % -87.86% -49.27% 560.75% -75.27% 419.78% 19.30% -
  Horiz. % 62.42% 514.13% 1,013.38% 153.37% 620.11% 119.30% 100.00%
EY 4.82 0.58 0.30 1.96 0.48 2.52 3.01 8.16%
  YoY % 731.03% 93.33% -84.69% 308.33% -80.95% -16.28% -
  Horiz. % 160.13% 19.27% 9.97% 65.12% 15.95% 83.72% 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 1.52 1.24 1.86 1.71 1.59 1.86 1.61 -0.95%
  YoY % 22.58% -33.33% 8.77% 7.55% -14.52% 15.53% -
  Horiz. % 94.41% 77.02% 115.53% 106.21% 98.76% 115.53% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 22/02/19 23/02/18 - 22/02/16 24/02/15 12/02/14 -
Price 3.0500 2.2900 3.7500 3.5200 3.3900 4.3600 2.8500 -
P/RPS 4.01 4.31 25.49 9.66 17.18 9.50 9.50 -13.38%
  YoY % -6.96% -83.09% 163.87% -43.77% 80.84% 0.00% -
  Horiz. % 42.21% 45.37% 268.32% 101.68% 180.84% 100.00% 100.00%
P/EPS 21.11 175.60 339.77 51.01 211.88 46.38 33.14 -7.24%
  YoY % -87.98% -48.32% 566.09% -75.93% 356.83% 39.95% -
  Horiz. % 63.70% 529.87% 1,025.26% 153.92% 639.35% 139.95% 100.00%
EY 4.74 0.57 0.29 1.96 0.47 2.16 3.02 7.80%
  YoY % 731.58% 96.55% -85.20% 317.02% -78.24% -28.48% -
  Horiz. % 156.95% 18.87% 9.60% 64.90% 15.56% 71.52% 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 1.54 1.27 1.88 1.71 1.64 2.17 1.60 -0.63%
  YoY % 21.26% -32.45% 9.94% 4.27% -24.42% 35.62% -
  Horiz. % 96.25% 79.38% 117.50% 106.88% 102.50% 135.62% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. EPF stake buoys Top Glove's rise as Covid-19 cases climb gloveharicut
3. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
8. TOPGLOVE: Europe is facing a double-dip recession as coronavirus second wave arrives Van Gogh of Financial
PARTNERS & BROKERS