Highlights

[PTARAS] YoY TTM Result on 2016-06-30 [#4]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     -26.20%    YoY -     -65.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 315,919 95,912 193,737 136,874 242,999 201,907 172,845 10.57%
  YoY % 229.38% -50.49% 41.54% -43.67% 20.35% 16.81% -
  Horiz. % 182.78% 55.49% 112.09% 79.19% 140.59% 116.81% 100.00%
PBT 31,606 20,706 42,422 23,040 68,570 71,164 67,152 -11.80%
  YoY % 52.64% -51.19% 84.12% -66.40% -3.65% 5.97% -
  Horiz. % 47.07% 30.83% 63.17% 34.31% 102.11% 105.97% 100.00%
Tax -5,503 -5,607 -6,175 -5,254 -16,649 -16,927 -14,835 -15.23%
  YoY % 1.85% 9.20% -17.53% 68.44% 1.64% -14.10% -
  Horiz. % 37.09% 37.80% 41.62% 35.42% 112.23% 114.10% 100.00%
NP 26,103 15,099 36,247 17,786 51,921 54,237 52,317 -10.94%
  YoY % 72.88% -58.34% 103.80% -65.74% -4.27% 3.67% -
  Horiz. % 49.89% 28.86% 69.28% 34.00% 99.24% 103.67% 100.00%
NP to SH 26,103 15,099 36,247 17,786 51,921 54,237 52,317 -10.94%
  YoY % 72.88% -58.34% 103.80% -65.74% -4.27% 3.67% -
  Horiz. % 49.89% 28.86% 69.28% 34.00% 99.24% 103.67% 100.00%
Tax Rate 17.41 % 27.08 % 14.56 % 22.80 % 24.28 % 23.79 % 22.09 % -3.89%
  YoY % -35.71% 85.99% -36.14% -6.10% 2.06% 7.70% -
  Horiz. % 78.81% 122.59% 65.91% 103.21% 109.91% 107.70% 100.00%
Total Cost 289,816 80,813 157,490 119,088 191,078 147,670 120,528 15.74%
  YoY % 258.63% -48.69% 32.25% -37.68% 29.40% 22.52% -
  Horiz. % 240.46% 67.05% 130.67% 98.81% 158.53% 122.52% 100.00%
Net Worth 318,460 323,844 338,651 326,068 343,590 308,152 272,431 2.63%
  YoY % -1.66% -4.37% 3.86% -5.10% 11.50% 13.11% -
  Horiz. % 116.90% 118.87% 124.31% 119.69% 126.12% 113.11% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 33,172 33,031 32,636 32,200 28,963 24,026 20,038 8.76%
  YoY % 0.43% 1.21% 1.35% 11.18% 20.55% 19.90% -
  Horiz. % 165.54% 164.84% 162.87% 160.69% 144.54% 119.90% 100.00%
Div Payout % 127.08 % 218.77 % 90.04 % 181.05 % 55.78 % 44.30 % 38.30 % 22.12%
  YoY % -41.91% 142.97% -50.27% 224.58% 25.91% 15.67% -
  Horiz. % 331.80% 571.20% 235.09% 472.72% 145.64% 115.67% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 318,460 323,844 338,651 326,068 343,590 308,152 272,431 2.63%
  YoY % -1.66% -4.37% 3.86% -5.10% 11.50% 13.11% -
  Horiz. % 116.90% 118.87% 124.31% 119.69% 126.12% 113.11% 100.00%
NOSH 165,864 165,227 163,600 160,624 161,309 160,496 80,363 12.83%
  YoY % 0.39% 0.99% 1.85% -0.42% 0.51% 99.71% -
  Horiz. % 206.39% 205.60% 203.58% 199.87% 200.73% 199.71% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.26 % 15.74 % 18.71 % 12.99 % 21.37 % 26.86 % 30.27 % -19.46%
  YoY % -47.52% -15.87% 44.03% -39.21% -20.44% -11.27% -
  Horiz. % 27.29% 52.00% 61.81% 42.91% 70.60% 88.73% 100.00%
ROE 8.20 % 4.66 % 10.70 % 5.45 % 15.11 % 17.60 % 19.20 % -13.21%
  YoY % 75.97% -56.45% 96.33% -63.93% -14.15% -8.33% -
  Horiz. % 42.71% 24.27% 55.73% 28.39% 78.70% 91.67% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 190.47 58.05 118.42 85.21 150.64 125.80 215.08 -2.00%
  YoY % 228.11% -50.98% 38.97% -43.43% 19.75% -41.51% -
  Horiz. % 88.56% 26.99% 55.06% 39.62% 70.04% 58.49% 100.00%
EPS 15.74 9.14 22.16 11.07 32.19 33.79 65.10 -21.06%
  YoY % 72.21% -58.75% 100.18% -65.61% -4.74% -48.10% -
  Horiz. % 24.18% 14.04% 34.04% 17.00% 49.45% 51.90% 100.00%
DPS 20.00 19.99 20.00 20.05 18.00 14.97 25.00 -3.65%
  YoY % 0.05% -0.05% -0.25% 11.39% 20.24% -40.12% -
  Horiz. % 80.00% 79.96% 80.00% 80.20% 72.00% 59.88% 100.00%
NAPS 1.9200 1.9600 2.0700 2.0300 2.1300 1.9200 3.3900 -9.04%
  YoY % -2.04% -5.31% 1.97% -4.69% 10.94% -43.36% -
  Horiz. % 56.64% 57.82% 61.06% 59.88% 62.83% 56.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 190.47 57.83 116.80 82.52 146.50 121.73 104.21 10.57%
  YoY % 229.36% -50.49% 41.54% -43.67% 20.35% 16.81% -
  Horiz. % 182.78% 55.49% 112.08% 79.19% 140.58% 116.81% 100.00%
EPS 15.74 9.10 21.85 10.72 31.30 32.70 31.54 -10.93%
  YoY % 72.97% -58.35% 103.82% -65.75% -4.28% 3.68% -
  Horiz. % 49.90% 28.85% 69.28% 33.99% 99.24% 103.68% 100.00%
DPS 20.00 19.91 19.68 19.41 17.46 14.49 12.08 8.76%
  YoY % 0.45% 1.17% 1.39% 11.17% 20.50% 19.95% -
  Horiz. % 165.56% 164.82% 162.91% 160.68% 144.54% 119.95% 100.00%
NAPS 1.9200 1.9525 2.0417 1.9659 2.0715 1.8579 1.6425 2.63%
  YoY % -1.66% -4.37% 3.86% -5.10% 11.50% 13.11% -
  Horiz. % 116.89% 118.87% 124.30% 119.69% 126.12% 113.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.4300 2.6100 4.1000 3.4600 3.7700 4.4000 4.8200 -
P/RPS 1.28 4.50 3.46 4.06 2.50 3.50 2.24 -8.90%
  YoY % -71.56% 30.06% -14.78% 62.40% -28.57% 56.25% -
  Horiz. % 57.14% 200.89% 154.46% 181.25% 111.61% 156.25% 100.00%
P/EPS 15.44 28.56 18.51 31.25 11.71 13.02 7.40 13.03%
  YoY % -45.94% 54.29% -40.77% 166.87% -10.06% 75.95% -
  Horiz. % 208.65% 385.95% 250.14% 422.30% 158.24% 175.95% 100.00%
EY 6.48 3.50 5.40 3.20 8.54 7.68 13.51 -11.52%
  YoY % 85.14% -35.19% 68.75% -62.53% 11.20% -43.15% -
  Horiz. % 47.96% 25.91% 39.97% 23.69% 63.21% 56.85% 100.00%
DY 8.23 7.66 4.88 5.79 4.77 3.40 5.19 7.98%
  YoY % 7.44% 56.97% -15.72% 21.38% 40.29% -34.49% -
  Horiz. % 158.57% 147.59% 94.03% 111.56% 91.91% 65.51% 100.00%
P/NAPS 1.27 1.33 1.98 1.70 1.77 2.29 1.42 -1.84%
  YoY % -4.51% -32.83% 16.47% -3.95% -22.71% 61.27% -
  Horiz. % 89.44% 93.66% 139.44% 119.72% 124.65% 161.27% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 28/08/18 29/08/17 29/08/16 26/08/15 28/08/14 27/08/13 -
Price 2.9800 2.5000 4.0600 3.6000 3.1100 4.4400 5.2400 -
P/RPS 1.56 4.31 3.43 4.22 2.06 3.53 2.44 -7.18%
  YoY % -63.81% 25.66% -18.72% 104.85% -41.64% 44.67% -
  Horiz. % 63.93% 176.64% 140.57% 172.95% 84.43% 144.67% 100.00%
P/EPS 18.94 27.36 18.32 32.51 9.66 13.14 8.05 15.32%
  YoY % -30.77% 49.34% -43.65% 236.54% -26.48% 63.23% -
  Horiz. % 235.28% 339.88% 227.58% 403.85% 120.00% 163.23% 100.00%
EY 5.28 3.66 5.46 3.08 10.35 7.61 12.42 -13.28%
  YoY % 44.26% -32.97% 77.27% -70.24% 36.01% -38.73% -
  Horiz. % 42.51% 29.47% 43.96% 24.80% 83.33% 61.27% 100.00%
DY 6.71 8.00 4.93 5.57 5.79 3.37 4.77 5.85%
  YoY % -16.12% 62.27% -11.49% -3.80% 71.81% -29.35% -
  Horiz. % 140.67% 167.71% 103.35% 116.77% 121.38% 70.65% 100.00%
P/NAPS 1.55 1.28 1.96 1.77 1.46 2.31 1.55 -
  YoY % 21.09% -34.69% 10.73% 21.23% -36.80% 49.03% -
  Horiz. % 100.00% 82.58% 126.45% 114.19% 94.19% 149.03% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers