Highlights

[PTARAS] YoY Quarter Result on 2018-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 22-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     -22.75%    YoY -     18.78%
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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS