Highlights

[PTARAS] YoY TTM Result on 2017-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     -26.06%    YoY -     10.44%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 353,325 368,193 115,355 153,181 160,846 214,567 222,721 7.99%
  YoY % -4.04% 219.18% -24.69% -4.77% -25.04% -3.66% -
  Horiz. % 158.64% 165.32% 51.79% 68.78% 72.22% 96.34% 100.00%
PBT 43,257 36,046 22,394 30,092 30,837 61,704 72,315 -8.20%
  YoY % 20.00% 60.96% -25.58% -2.42% -50.02% -14.67% -
  Horiz. % 59.82% 49.85% 30.97% 41.61% 42.64% 85.33% 100.00%
Tax -4,593 -7,177 -8,251 -3,292 -6,570 -14,574 -17,109 -19.67%
  YoY % 36.00% 13.02% -150.64% 49.89% 54.92% 14.82% -
  Horiz. % 26.85% 41.95% 48.23% 19.24% 38.40% 85.18% 100.00%
NP 38,664 28,869 14,143 26,800 24,267 47,130 55,206 -5.76%
  YoY % 33.93% 104.12% -47.23% 10.44% -48.51% -14.63% -
  Horiz. % 70.04% 52.29% 25.62% 48.55% 43.96% 85.37% 100.00%
NP to SH 38,664 28,869 14,143 26,800 24,267 47,130 55,206 -5.76%
  YoY % 33.93% 104.12% -47.23% 10.44% -48.51% -14.63% -
  Horiz. % 70.04% 52.29% 25.62% 48.55% 43.96% 85.37% 100.00%
Tax Rate 10.62 % 19.91 % 36.84 % 10.94 % 21.31 % 23.62 % 23.66 % -12.49%
  YoY % -46.66% -45.96% 236.75% -48.66% -9.78% -0.17% -
  Horiz. % 44.89% 84.15% 155.71% 46.24% 90.07% 99.83% 100.00%
Total Cost 314,661 339,324 101,212 126,381 136,579 167,437 167,515 11.07%
  YoY % -7.27% 235.26% -19.92% -7.47% -18.43% -0.05% -
  Horiz. % 187.84% 202.56% 60.42% 75.44% 81.53% 99.95% 100.00%
Net Worth 335,046 323,436 316,801 356,819 345,559 352,495 318,206 0.86%
  YoY % 3.59% 2.09% -11.22% 3.26% -1.97% 10.78% -
  Horiz. % 105.29% 101.64% 99.56% 112.13% 108.60% 110.78% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 16,586 33,172 33,031 32,636 32,200 28,963 24,026 -5.98%
  YoY % -50.00% 0.43% 1.21% 1.35% 11.18% 20.55% -
  Horiz. % 69.04% 138.07% 137.48% 135.84% 134.02% 120.55% 100.00%
Div Payout % 42.90 % 114.91 % 233.55 % 121.78 % 132.69 % 61.45 % 43.52 % -0.24%
  YoY % -62.67% -50.80% 91.78% -8.22% 115.93% 41.20% -
  Horiz. % 98.58% 264.04% 536.65% 279.83% 304.89% 141.20% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 335,046 323,436 316,801 356,819 345,559 352,495 318,206 0.86%
  YoY % 3.59% 2.09% -11.22% 3.26% -1.97% 10.78% -
  Horiz. % 105.29% 101.64% 99.56% 112.13% 108.60% 110.78% 100.00%
NOSH 165,864 165,864 165,864 170,727 162,999 163,951 159,902 0.61%
  YoY % 0.00% 0.00% -2.85% 4.74% -0.58% 2.53% -
  Horiz. % 103.73% 103.73% 103.73% 106.77% 101.94% 102.53% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.94 % 7.84 % 12.26 % 17.50 % 15.09 % 21.97 % 24.79 % -12.73%
  YoY % 39.54% -36.05% -29.94% 15.97% -31.32% -11.38% -
  Horiz. % 44.13% 31.63% 49.46% 70.59% 60.87% 88.62% 100.00%
ROE 11.54 % 8.93 % 4.46 % 7.51 % 7.02 % 13.37 % 17.35 % -6.56%
  YoY % 29.23% 100.22% -40.61% 6.98% -47.49% -22.94% -
  Horiz. % 66.51% 51.47% 25.71% 43.29% 40.46% 77.06% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 213.02 221.98 69.55 89.72 98.68 130.87 139.29 7.33%
  YoY % -4.04% 219.17% -22.48% -9.08% -24.60% -6.04% -
  Horiz. % 152.93% 159.37% 49.93% 64.41% 70.85% 93.96% 100.00%
EPS 23.31 17.41 8.53 15.70 14.89 28.75 34.52 -6.33%
  YoY % 33.89% 104.10% -45.67% 5.44% -48.21% -16.71% -
  Horiz. % 67.53% 50.43% 24.71% 45.48% 43.13% 83.29% 100.00%
DPS 10.00 20.00 20.00 19.12 19.76 17.67 15.00 -6.53%
  YoY % -50.00% 0.00% 4.60% -3.24% 11.83% 17.80% -
  Horiz. % 66.67% 133.33% 133.33% 127.47% 131.73% 117.80% 100.00%
NAPS 2.0200 1.9500 1.9100 2.0900 2.1200 2.1500 1.9900 0.25%
  YoY % 3.59% 2.09% -8.61% -1.42% -1.40% 8.04% -
  Horiz. % 101.51% 97.99% 95.98% 105.03% 106.53% 108.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 213.02 221.98 69.55 92.35 96.97 129.36 134.28 7.99%
  YoY % -4.04% 219.17% -24.69% -4.76% -25.04% -3.66% -
  Horiz. % 158.64% 165.31% 51.79% 68.77% 72.21% 96.34% 100.00%
EPS 23.31 17.41 8.53 16.16 14.63 28.41 33.28 -5.76%
  YoY % 33.89% 104.10% -47.22% 10.46% -48.50% -14.63% -
  Horiz. % 70.04% 52.31% 25.63% 48.56% 43.96% 85.37% 100.00%
DPS 10.00 20.00 20.00 19.68 19.41 17.46 14.49 -5.99%
  YoY % -50.00% 0.00% 1.63% 1.39% 11.17% 20.50% -
  Horiz. % 69.01% 138.03% 138.03% 135.82% 133.95% 120.50% 100.00%
NAPS 2.0200 1.9500 1.9100 2.1513 2.0834 2.1252 1.9185 0.86%
  YoY % 3.59% 2.09% -11.22% 3.26% -1.97% 10.77% -
  Horiz. % 105.29% 101.64% 99.56% 112.13% 108.60% 110.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.3700 3.3200 2.4000 3.8800 3.5600 3.3300 4.6000 -
P/RPS 1.11 1.50 3.45 4.32 3.61 2.54 3.30 -16.59%
  YoY % -26.00% -56.52% -20.14% 19.67% 42.13% -23.03% -
  Horiz. % 33.64% 45.45% 104.55% 130.91% 109.39% 76.97% 100.00%
P/EPS 10.17 19.07 28.15 24.72 23.91 11.58 13.32 -4.39%
  YoY % -46.67% -32.26% 13.88% 3.39% 106.48% -13.06% -
  Horiz. % 76.35% 143.17% 211.34% 185.59% 179.50% 86.94% 100.00%
EY 9.84 5.24 3.55 4.05 4.18 8.63 7.51 4.60%
  YoY % 87.79% 47.61% -12.35% -3.11% -51.56% 14.91% -
  Horiz. % 131.03% 69.77% 47.27% 53.93% 55.66% 114.91% 100.00%
DY 4.22 6.02 8.33 4.93 5.55 5.31 3.26 4.39%
  YoY % -29.90% -27.73% 68.97% -11.17% 4.52% 62.88% -
  Horiz. % 129.45% 184.66% 255.52% 151.23% 170.25% 162.88% 100.00%
P/NAPS 1.17 1.70 1.26 1.86 1.68 1.55 2.31 -10.71%
  YoY % -31.18% 34.92% -32.26% 10.71% 8.39% -32.90% -
  Horiz. % 50.65% 73.59% 54.55% 80.52% 72.73% 67.10% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 22/11/19 28/11/18 24/11/17 18/11/16 20/11/15 21/11/14 -
Price 2.6800 3.2800 2.4900 3.8100 3.4500 3.5400 4.3600 -
P/RPS 1.26 1.48 3.58 4.25 3.50 2.70 3.13 -14.06%
  YoY % -14.86% -58.66% -15.76% 21.43% 29.63% -13.74% -
  Horiz. % 40.26% 47.28% 114.38% 135.78% 111.82% 86.26% 100.00%
P/EPS 11.50 18.85 29.20 24.27 23.17 12.31 12.63 -1.55%
  YoY % -38.99% -35.45% 20.31% 4.75% 88.22% -2.53% -
  Horiz. % 91.05% 149.25% 231.20% 192.16% 183.45% 97.47% 100.00%
EY 8.70 5.31 3.42 4.12 4.32 8.12 7.92 1.58%
  YoY % 63.84% 55.26% -16.99% -4.63% -46.80% 2.53% -
  Horiz. % 109.85% 67.05% 43.18% 52.02% 54.55% 102.53% 100.00%
DY 3.73 6.10 8.03 5.02 5.73 4.99 3.44 1.36%
  YoY % -38.85% -24.03% 59.96% -12.39% 14.83% 45.06% -
  Horiz. % 108.43% 177.33% 233.43% 145.93% 166.57% 145.06% 100.00%
P/NAPS 1.33 1.68 1.30 1.82 1.63 1.65 2.19 -7.97%
  YoY % -20.83% 29.23% -28.57% 11.66% -1.21% -24.66% -
  Horiz. % 60.73% 76.71% 59.36% 83.11% 74.43% 75.34% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+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!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
4. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
5. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
6. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS