Highlights

[PTARAS] YoY Quarter Result on 2017-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 26-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -25.32%    YoY -     149.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 131,015 98,164 30,311 52,570 28,969 57,339 48,889 17.84%
  YoY % 33.47% 223.86% -42.34% 81.47% -49.48% 17.28% -
  Horiz. % 267.98% 200.79% 62.00% 107.53% 59.25% 117.28% 100.00%
PBT 1,793 4,949 10,670 10,859 4,370 18,245 13,681 -28.71%
  YoY % -63.77% -53.62% -1.74% 148.49% -76.05% 33.36% -
  Horiz. % 13.11% 36.17% 77.99% 79.37% 31.94% 133.36% 100.00%
Tax -2,837 -29 -4,166 -2,406 -977 -4,461 -4,419 -7.11%
  YoY % -9,682.76% 99.30% -73.15% -146.26% 78.10% -0.95% -
  Horiz. % 64.20% 0.66% 94.27% 54.45% 22.11% 100.95% 100.00%
NP -1,044 4,920 6,504 8,453 3,393 13,784 9,262 -
  YoY % -121.22% -24.35% -23.06% 149.13% -75.38% 48.82% -
  Horiz. % -11.27% 53.12% 70.22% 91.27% 36.63% 148.82% 100.00%
NP to SH -1,044 4,920 6,504 8,453 3,393 13,784 9,262 -
  YoY % -121.22% -24.35% -23.06% 149.13% -75.38% 48.82% -
  Horiz. % -11.27% 53.12% 70.22% 91.27% 36.63% 148.82% 100.00%
Tax Rate 158.23 % 0.59 % 39.04 % 22.16 % 22.36 % 24.45 % 32.30 % 30.29%
  YoY % 26,718.65% -98.49% 76.17% -0.89% -8.55% -24.30% -
  Horiz. % 489.88% 1.83% 120.87% 68.61% 69.23% 75.70% 100.00%
Total Cost 132,059 93,244 23,807 44,117 25,576 43,555 39,627 22.19%
  YoY % 41.63% 291.67% -46.04% 72.49% -41.28% 9.91% -
  Horiz. % 333.26% 235.30% 60.08% 111.33% 64.54% 109.91% 100.00%
Net Worth 326,753 315,143 331,758 344,622 334,452 338,188 300,216 1.42%
  YoY % 3.68% -5.01% -3.73% 3.04% -1.10% 12.65% -
  Horiz. % 108.84% 104.97% 110.51% 114.79% 111.40% 112.65% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 6,634 13,269 13,204 13,004 12,925 11,219 9,581 -5.94%
  YoY % -50.00% 0.49% 1.54% 0.61% 15.21% 17.10% -
  Horiz. % 69.24% 138.49% 137.81% 135.73% 134.90% 117.10% 100.00%
Div Payout % - % 269.70 % 203.02 % 153.85 % 380.95 % 81.40 % 103.45 % -
  YoY % 0.00% 32.84% 31.96% -59.61% 368.00% -21.31% -
  Horiz. % 0.00% 260.71% 196.25% 148.72% 368.25% 78.69% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 326,753 315,143 331,758 344,622 334,452 338,188 300,216 1.42%
  YoY % 3.68% -5.01% -3.73% 3.04% -1.10% 12.65% -
  Horiz. % 108.84% 104.97% 110.51% 114.79% 111.40% 112.65% 100.00%
NOSH 165,864 165,864 165,054 162,557 161,571 160,279 159,689 0.63%
  YoY % 0.00% 0.49% 1.54% 0.61% 0.81% 0.37% -
  Horiz. % 103.87% 103.87% 103.36% 101.80% 101.18% 100.37% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -0.80 % 5.01 % 21.46 % 16.08 % 11.71 % 24.04 % 18.94 % -
  YoY % -115.97% -76.65% 33.46% 37.32% -51.29% 26.93% -
  Horiz. % -4.22% 26.45% 113.31% 84.90% 61.83% 126.93% 100.00%
ROE -0.32 % 1.56 % 1.96 % 2.45 % 1.01 % 4.08 % 3.09 % -
  YoY % -120.51% -20.41% -20.00% 142.57% -75.25% 32.04% -
  Horiz. % -10.36% 50.49% 63.43% 79.29% 32.69% 132.04% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 78.99 59.18 18.36 32.34 17.93 35.77 30.62 17.09%
  YoY % 33.47% 222.33% -43.23% 80.37% -49.87% 16.82% -
  Horiz. % 257.97% 193.27% 59.96% 105.62% 58.56% 116.82% 100.00%
EPS -0.60 3.00 3.90 5.20 2.10 8.60 5.80 -
  YoY % -120.00% -23.08% -25.00% 147.62% -75.58% 48.28% -
  Horiz. % -10.34% 51.72% 67.24% 89.66% 36.21% 148.28% 100.00%
DPS 4.00 8.00 8.00 8.00 8.00 7.00 6.00 -6.53%
  YoY % -50.00% 0.00% 0.00% 0.00% 14.29% 16.67% -
  Horiz. % 66.67% 133.33% 133.33% 133.33% 133.33% 116.67% 100.00%
NAPS 1.9700 1.9000 2.0100 2.1200 2.0700 2.1100 1.8800 0.78%
  YoY % 3.68% -5.47% -5.19% 2.42% -1.90% 12.23% -
  Horiz. % 104.79% 101.06% 106.91% 112.77% 110.11% 112.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 78.99 59.18 18.27 31.69 17.47 34.57 29.48 17.84%
  YoY % 33.47% 223.92% -42.35% 81.40% -49.46% 17.27% -
  Horiz. % 267.94% 200.75% 61.97% 107.50% 59.26% 117.27% 100.00%
EPS -0.60 3.00 3.92 5.10 2.05 8.31 5.58 -
  YoY % -120.00% -23.47% -23.14% 148.78% -75.33% 48.92% -
  Horiz. % -10.75% 53.76% 70.25% 91.40% 36.74% 148.92% 100.00%
DPS 4.00 8.00 7.96 7.84 7.79 6.76 5.78 -5.95%
  YoY % -50.00% 0.50% 1.53% 0.64% 15.24% 16.96% -
  Horiz. % 69.20% 138.41% 137.72% 135.64% 134.78% 116.96% 100.00%
NAPS 1.9700 1.9000 2.0002 2.0777 2.0164 2.0389 1.8100 1.42%
  YoY % 3.68% -5.01% -3.73% 3.04% -1.10% 12.65% -
  Horiz. % 108.84% 104.97% 110.51% 114.79% 111.40% 112.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.5000 2.1600 3.2000 3.5200 3.6800 4.0300 3.0900 -
P/RPS 3.16 3.65 17.43 10.88 20.52 11.27 10.09 -17.58%
  YoY % -13.42% -79.06% 60.20% -46.98% 82.08% 11.69% -
  Horiz. % 31.32% 36.17% 172.75% 107.83% 203.37% 111.69% 100.00%
P/EPS -397.19 72.82 81.21 67.69 175.24 46.86 53.28 -
  YoY % -645.44% -10.33% 19.97% -61.37% 273.96% -12.05% -
  Horiz. % -745.48% 136.67% 152.42% 127.05% 328.90% 87.95% 100.00%
EY -0.25 1.37 1.23 1.48 0.57 2.13 1.88 -
  YoY % -118.25% 11.38% -16.89% 159.65% -73.24% 13.30% -
  Horiz. % -13.30% 72.87% 65.43% 78.72% 30.32% 113.30% 100.00%
DY 1.60 3.70 2.50 2.27 2.17 1.74 1.94 -3.16%
  YoY % -56.76% 48.00% 10.13% 4.61% 24.71% -10.31% -
  Horiz. % 82.47% 190.72% 128.87% 117.01% 111.86% 89.69% 100.00%
P/NAPS 1.27 1.14 1.59 1.66 1.78 1.91 1.64 -4.17%
  YoY % 11.40% -28.30% -4.22% -6.74% -6.81% 16.46% -
  Horiz. % 77.44% 69.51% 96.95% 101.22% 108.54% 116.46% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 24/05/19 25/05/18 26/05/17 18/05/16 15/05/15 21/05/14 -
Price 2.6500 2.4800 2.9500 3.8700 3.5300 4.0800 4.0700 -
P/RPS 3.35 4.19 16.06 11.97 19.69 11.40 13.29 -20.50%
  YoY % -20.05% -73.91% 34.17% -39.21% 72.72% -14.22% -
  Horiz. % 25.21% 31.53% 120.84% 90.07% 148.16% 85.78% 100.00%
P/EPS -421.02 83.61 74.86 74.42 168.10 47.44 70.17 -
  YoY % -603.55% 11.69% 0.59% -55.73% 254.34% -32.39% -
  Horiz. % -600.00% 119.15% 106.68% 106.06% 239.56% 67.61% 100.00%
EY -0.24 1.20 1.34 1.34 0.59 2.11 1.43 -
  YoY % -120.00% -10.45% 0.00% 127.12% -72.04% 47.55% -
  Horiz. % -16.78% 83.92% 93.71% 93.71% 41.26% 147.55% 100.00%
DY 1.51 3.23 2.71 2.07 2.27 1.72 1.47 0.45%
  YoY % -53.25% 19.19% 30.92% -8.81% 31.98% 17.01% -
  Horiz. % 102.72% 219.73% 184.35% 140.82% 154.42% 117.01% 100.00%
P/NAPS 1.35 1.31 1.47 1.83 1.71 1.93 2.16 -7.53%
  YoY % 3.05% -10.88% -19.67% 7.02% -11.40% -10.65% -
  Horiz. % 62.50% 60.65% 68.06% 84.72% 79.17% 89.35% 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
 
 

237  841  406  512 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.24-0.015 
 SAPNRG 0.115-0.015 
 BORNOIL 0.07+0.005 
 AT 0.09-0.015 
 PWORTH 0.040.00 
 PHB 0.035-0.005 
 LAMBO 0.0550.00 
 TRIVE 0.020.00 
 PHB-WB 0.02-0.005 
 NEXGRAM 0.0650.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers