Highlights

[PTARAS] YoY TTM Result on 2016-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     36.44%    YoY -     -48.51%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 368,193 115,355 153,181 160,846 214,567 222,721 172,539 13.46%
  YoY % 219.18% -24.69% -4.77% -25.04% -3.66% 29.08% -
  Horiz. % 213.40% 66.86% 88.78% 93.22% 124.36% 129.08% 100.00%
PBT 36,046 22,394 30,092 30,837 61,704 72,315 62,416 -8.74%
  YoY % 60.96% -25.58% -2.42% -50.02% -14.67% 15.86% -
  Horiz. % 57.75% 35.88% 48.21% 49.41% 98.86% 115.86% 100.00%
Tax -7,177 -8,251 -3,292 -6,570 -14,574 -17,109 -13,866 -10.39%
  YoY % 13.02% -150.64% 49.89% 54.92% 14.82% -23.39% -
  Horiz. % 51.76% 59.51% 23.74% 47.38% 105.11% 123.39% 100.00%
NP 28,869 14,143 26,800 24,267 47,130 55,206 48,550 -8.30%
  YoY % 104.12% -47.23% 10.44% -48.51% -14.63% 13.71% -
  Horiz. % 59.46% 29.13% 55.20% 49.98% 97.08% 113.71% 100.00%
NP to SH 28,869 14,143 26,800 24,267 47,130 55,206 48,550 -8.30%
  YoY % 104.12% -47.23% 10.44% -48.51% -14.63% 13.71% -
  Horiz. % 59.46% 29.13% 55.20% 49.98% 97.08% 113.71% 100.00%
Tax Rate 19.91 % 36.84 % 10.94 % 21.31 % 23.62 % 23.66 % 22.22 % -1.81%
  YoY % -45.96% 236.75% -48.66% -9.78% -0.17% 6.48% -
  Horiz. % 89.60% 165.80% 49.23% 95.90% 106.30% 106.48% 100.00%
Total Cost 339,324 101,212 126,381 136,579 167,437 167,515 123,989 18.26%
  YoY % 235.26% -19.92% -7.47% -18.43% -0.05% 35.10% -
  Horiz. % 273.67% 81.63% 101.93% 110.15% 135.04% 135.10% 100.00%
Net Worth 323,436 316,801 356,819 345,559 352,495 318,206 282,770 2.26%
  YoY % 2.09% -11.22% 3.26% -1.97% 10.78% 12.53% -
  Horiz. % 114.38% 112.03% 126.19% 122.20% 124.66% 112.53% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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 % 114.91 % 233.55 % 121.78 % 132.69 % 61.45 % 43.52 % 41.27 % 18.60%
  YoY % -50.80% 91.78% -8.22% 115.93% 41.20% 5.45% -
  Horiz. % 278.43% 565.91% 295.08% 321.52% 148.90% 105.45% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 323,436 316,801 356,819 345,559 352,495 318,206 282,770 2.26%
  YoY % 2.09% -11.22% 3.26% -1.97% 10.78% 12.53% -
  Horiz. % 114.38% 112.03% 126.19% 122.20% 124.66% 112.53% 100.00%
NOSH 165,864 165,864 170,727 162,999 163,951 159,902 79,878 12.94%
  YoY % 0.00% -2.85% 4.74% -0.58% 2.53% 100.18% -
  Horiz. % 207.65% 207.65% 213.73% 204.06% 205.25% 200.18% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 7.84 % 12.26 % 17.50 % 15.09 % 21.97 % 24.79 % 28.14 % -19.18%
  YoY % -36.05% -29.94% 15.97% -31.32% -11.38% -11.90% -
  Horiz. % 27.86% 43.57% 62.19% 53.62% 78.07% 88.10% 100.00%
ROE 8.93 % 4.46 % 7.51 % 7.02 % 13.37 % 17.35 % 17.17 % -10.32%
  YoY % 100.22% -40.61% 6.98% -47.49% -22.94% 1.05% -
  Horiz. % 52.01% 25.98% 43.74% 40.89% 77.87% 101.05% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 221.98 69.55 89.72 98.68 130.87 139.29 216.00 0.46%
  YoY % 219.17% -22.48% -9.08% -24.60% -6.04% -35.51% -
  Horiz. % 102.77% 32.20% 41.54% 45.69% 60.59% 64.49% 100.00%
EPS 17.41 8.53 15.70 14.89 28.75 34.52 60.78 -18.80%
  YoY % 104.10% -45.67% 5.44% -48.21% -16.71% -43.20% -
  Horiz. % 28.64% 14.03% 25.83% 24.50% 47.30% 56.80% 100.00%
DPS 20.00 20.00 19.12 19.76 17.67 15.00 25.00 -3.65%
  YoY % 0.00% 4.60% -3.24% 11.83% 17.80% -40.00% -
  Horiz. % 80.00% 80.00% 76.48% 79.04% 70.68% 60.00% 100.00%
NAPS 1.9500 1.9100 2.0900 2.1200 2.1500 1.9900 3.5400 -9.46%
  YoY % 2.09% -8.61% -1.42% -1.40% 8.04% -43.79% -
  Horiz. % 55.08% 53.95% 59.04% 59.89% 60.73% 56.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 221.98 69.55 92.35 96.97 129.36 134.28 104.02 13.46%
  YoY % 219.17% -24.69% -4.76% -25.04% -3.66% 29.09% -
  Horiz. % 213.40% 66.86% 88.78% 93.22% 124.36% 129.09% 100.00%
EPS 17.41 8.53 16.16 14.63 28.41 33.28 29.27 -8.29%
  YoY % 104.10% -47.22% 10.46% -48.50% -14.63% 13.70% -
  Horiz. % 59.48% 29.14% 55.21% 49.98% 97.06% 113.70% 100.00%
DPS 20.00 20.00 19.68 19.41 17.46 14.49 12.08 8.76%
  YoY % 0.00% 1.63% 1.39% 11.17% 20.50% 19.95% -
  Horiz. % 165.56% 165.56% 162.91% 160.68% 144.54% 119.95% 100.00%
NAPS 1.9500 1.9100 2.1513 2.0834 2.1252 1.9185 1.7048 2.26%
  YoY % 2.09% -11.22% 3.26% -1.97% 10.77% 12.54% -
  Horiz. % 114.38% 112.04% 126.19% 122.21% 124.66% 112.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.3200 2.4000 3.8800 3.5600 3.3300 4.6000 5.8600 -
P/RPS 1.50 3.45 4.32 3.61 2.54 3.30 2.71 -9.38%
  YoY % -56.52% -20.14% 19.67% 42.13% -23.03% 21.77% -
  Horiz. % 55.35% 127.31% 159.41% 133.21% 93.73% 121.77% 100.00%
P/EPS 19.07 28.15 24.72 23.91 11.58 13.32 9.64 12.04%
  YoY % -32.26% 13.88% 3.39% 106.48% -13.06% 38.17% -
  Horiz. % 197.82% 292.01% 256.43% 248.03% 120.12% 138.17% 100.00%
EY 5.24 3.55 4.05 4.18 8.63 7.51 10.37 -10.75%
  YoY % 47.61% -12.35% -3.11% -51.56% 14.91% -27.58% -
  Horiz. % 50.53% 34.23% 39.05% 40.31% 83.22% 72.42% 100.00%
DY 6.02 8.33 4.93 5.55 5.31 3.26 4.27 5.89%
  YoY % -27.73% 68.97% -11.17% 4.52% 62.88% -23.65% -
  Horiz. % 140.98% 195.08% 115.46% 129.98% 124.36% 76.35% 100.00%
P/NAPS 1.70 1.26 1.86 1.68 1.55 2.31 1.66 0.40%
  YoY % 34.92% -32.26% 10.71% 8.39% -32.90% 39.16% -
  Horiz. % 102.41% 75.90% 112.05% 101.20% 93.37% 139.16% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 28/11/18 24/11/17 18/11/16 20/11/15 21/11/14 15/11/13 -
Price 3.2800 2.4900 3.8100 3.4500 3.5400 4.3600 6.3000 -
P/RPS 1.48 3.58 4.25 3.50 2.70 3.13 2.92 -10.70%
  YoY % -58.66% -15.76% 21.43% 29.63% -13.74% 7.19% -
  Horiz. % 50.68% 122.60% 145.55% 119.86% 92.47% 107.19% 100.00%
P/EPS 18.85 29.20 24.27 23.17 12.31 12.63 10.37 10.47%
  YoY % -35.45% 20.31% 4.75% 88.22% -2.53% 21.79% -
  Horiz. % 181.77% 281.58% 234.04% 223.43% 118.71% 121.79% 100.00%
EY 5.31 3.42 4.12 4.32 8.12 7.92 9.65 -9.47%
  YoY % 55.26% -16.99% -4.63% -46.80% 2.53% -17.93% -
  Horiz. % 55.03% 35.44% 42.69% 44.77% 84.15% 82.07% 100.00%
DY 6.10 8.03 5.02 5.73 4.99 3.44 3.97 7.42%
  YoY % -24.03% 59.96% -12.39% 14.83% 45.06% -13.35% -
  Horiz. % 153.65% 202.27% 126.45% 144.33% 125.69% 86.65% 100.00%
P/NAPS 1.68 1.30 1.82 1.63 1.65 2.19 1.78 -0.96%
  YoY % 29.23% -28.57% 11.66% -1.21% -24.66% 23.03% -
  Horiz. % 94.38% 73.03% 102.25% 91.57% 92.70% 123.03% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers