Highlights

[PTARAS] YoY TTM Result on 2018-09-30 [#1]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -6.33%    YoY -     -47.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 115,355 153,181 160,846 214,567 222,721 172,539 190,259 -8.00%
  YoY % -24.69% -4.77% -25.04% -3.66% 29.08% -9.31% -
  Horiz. % 60.63% 80.51% 84.54% 112.78% 117.06% 90.69% 100.00%
PBT 22,394 30,092 30,837 61,704 72,315 62,416 61,944 -15.59%
  YoY % -25.58% -2.42% -50.02% -14.67% 15.86% 0.76% -
  Horiz. % 36.15% 48.58% 49.78% 99.61% 116.74% 100.76% 100.00%
Tax -8,251 -3,292 -6,570 -14,574 -17,109 -13,866 -14,868 -9.34%
  YoY % -150.64% 49.89% 54.92% 14.82% -23.39% 6.74% -
  Horiz. % 55.50% 22.14% 44.19% 98.02% 115.07% 93.26% 100.00%
NP 14,143 26,800 24,267 47,130 55,206 48,550 47,076 -18.15%
  YoY % -47.23% 10.44% -48.51% -14.63% 13.71% 3.13% -
  Horiz. % 30.04% 56.93% 51.55% 100.11% 117.27% 103.13% 100.00%
NP to SH 14,143 26,800 24,267 47,130 55,206 48,550 47,076 -18.15%
  YoY % -47.23% 10.44% -48.51% -14.63% 13.71% 3.13% -
  Horiz. % 30.04% 56.93% 51.55% 100.11% 117.27% 103.13% 100.00%
Tax Rate 36.84 % 10.94 % 21.31 % 23.62 % 23.66 % 22.22 % 24.00 % 7.40%
  YoY % 236.75% -48.66% -9.78% -0.17% 6.48% -7.42% -
  Horiz. % 153.50% 45.58% 88.79% 98.42% 98.58% 92.58% 100.00%
Total Cost 101,212 126,381 136,579 167,437 167,515 123,989 143,183 -5.62%
  YoY % -19.92% -7.47% -18.43% -0.05% 35.10% -13.41% -
  Horiz. % 70.69% 88.27% 95.39% 116.94% 116.99% 86.59% 100.00%
Net Worth 316,801 356,819 345,559 352,495 318,206 282,770 251,042 3.95%
  YoY % -11.22% 3.26% -1.97% 10.78% 12.53% 12.64% -
  Horiz. % 126.19% 142.14% 137.65% 140.41% 126.75% 112.64% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 33,031 32,636 32,200 28,963 24,026 20,038 16,049 12.78%
  YoY % 1.21% 1.35% 11.18% 20.55% 19.90% 24.86% -
  Horiz. % 205.81% 203.35% 200.63% 180.46% 149.70% 124.86% 100.00%
Div Payout % 233.55 % 121.78 % 132.69 % 61.45 % 43.52 % 41.27 % 34.09 % 37.79%
  YoY % 91.78% -8.22% 115.93% 41.20% 5.45% 21.06% -
  Horiz. % 685.10% 357.23% 389.23% 180.26% 127.66% 121.06% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 316,801 356,819 345,559 352,495 318,206 282,770 251,042 3.95%
  YoY % -11.22% 3.26% -1.97% 10.78% 12.53% 12.64% -
  Horiz. % 126.19% 142.14% 137.65% 140.41% 126.75% 112.64% 100.00%
NOSH 165,864 170,727 162,999 163,951 159,902 79,878 79,949 12.93%
  YoY % -2.85% 4.74% -0.58% 2.53% 100.18% -0.09% -
  Horiz. % 207.46% 213.54% 203.88% 205.07% 200.00% 99.91% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.26 % 17.50 % 15.09 % 21.97 % 24.79 % 28.14 % 24.74 % -11.04%
  YoY % -29.94% 15.97% -31.32% -11.38% -11.90% 13.74% -
  Horiz. % 49.56% 70.74% 60.99% 88.80% 100.20% 113.74% 100.00%
ROE 4.46 % 7.51 % 7.02 % 13.37 % 17.35 % 17.17 % 18.75 % -21.28%
  YoY % -40.61% 6.98% -47.49% -22.94% 1.05% -8.43% -
  Horiz. % 23.79% 40.05% 37.44% 71.31% 92.53% 91.57% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 69.55 89.72 98.68 130.87 139.29 216.00 237.97 -18.53%
  YoY % -22.48% -9.08% -24.60% -6.04% -35.51% -9.23% -
  Horiz. % 29.23% 37.70% 41.47% 54.99% 58.53% 90.77% 100.00%
EPS 8.53 15.70 14.89 28.75 34.52 60.78 58.88 -27.52%
  YoY % -45.67% 5.44% -48.21% -16.71% -43.20% 3.23% -
  Horiz. % 14.49% 26.66% 25.29% 48.83% 58.63% 103.23% 100.00%
DPS 20.00 19.12 19.76 17.67 15.00 25.00 20.00 -
  YoY % 4.60% -3.24% 11.83% 17.80% -40.00% 25.00% -
  Horiz. % 100.00% 95.60% 98.80% 88.35% 75.00% 125.00% 100.00%
NAPS 1.9100 2.0900 2.1200 2.1500 1.9900 3.5400 3.1400 -7.95%
  YoY % -8.61% -1.42% -1.40% 8.04% -43.79% 12.74% -
  Horiz. % 60.83% 66.56% 67.52% 68.47% 63.38% 112.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 69.55 92.35 96.97 129.36 134.28 104.02 114.71 -8.00%
  YoY % -24.69% -4.76% -25.04% -3.66% 29.09% -9.32% -
  Horiz. % 60.63% 80.51% 84.53% 112.77% 117.06% 90.68% 100.00%
EPS 8.53 16.16 14.63 28.41 33.28 29.27 28.38 -18.15%
  YoY % -47.22% 10.46% -48.50% -14.63% 13.70% 3.14% -
  Horiz. % 30.06% 56.94% 51.55% 100.11% 117.27% 103.14% 100.00%
DPS 20.00 19.68 19.41 17.46 14.49 12.08 9.68 12.85%
  YoY % 1.63% 1.39% 11.17% 20.50% 19.95% 24.79% -
  Horiz. % 206.61% 203.31% 200.52% 180.37% 149.69% 124.79% 100.00%
NAPS 1.9100 2.1513 2.0834 2.1252 1.9185 1.7048 1.5135 3.95%
  YoY % -11.22% 3.26% -1.97% 10.77% 12.54% 12.64% -
  Horiz. % 126.20% 142.14% 137.65% 140.42% 126.76% 112.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.4000 3.8800 3.5600 3.3300 4.6000 5.8600 3.0200 -
P/RPS 3.45 4.32 3.61 2.54 3.30 2.71 1.27 18.11%
  YoY % -20.14% 19.67% 42.13% -23.03% 21.77% 113.39% -
  Horiz. % 271.65% 340.16% 284.25% 200.00% 259.84% 213.39% 100.00%
P/EPS 28.15 24.72 23.91 11.58 13.32 9.64 5.13 32.79%
  YoY % 13.88% 3.39% 106.48% -13.06% 38.17% 87.91% -
  Horiz. % 548.73% 481.87% 466.08% 225.73% 259.65% 187.91% 100.00%
EY 3.55 4.05 4.18 8.63 7.51 10.37 19.50 -24.71%
  YoY % -12.35% -3.11% -51.56% 14.91% -27.58% -46.82% -
  Horiz. % 18.21% 20.77% 21.44% 44.26% 38.51% 53.18% 100.00%
DY 8.33 4.93 5.55 5.31 3.26 4.27 6.62 3.90%
  YoY % 68.97% -11.17% 4.52% 62.88% -23.65% -35.50% -
  Horiz. % 125.83% 74.47% 83.84% 80.21% 49.24% 64.50% 100.00%
P/NAPS 1.26 1.86 1.68 1.55 2.31 1.66 0.96 4.63%
  YoY % -32.26% 10.71% 8.39% -32.90% 39.16% 72.92% -
  Horiz. % 131.25% 193.75% 175.00% 161.46% 240.62% 172.92% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 24/11/17 18/11/16 20/11/15 21/11/14 15/11/13 08/11/12 -
Price 2.4900 3.8100 3.4500 3.5400 4.3600 6.3000 3.1600 -
P/RPS 3.58 4.25 3.50 2.70 3.13 2.92 1.33 17.93%
  YoY % -15.76% 21.43% 29.63% -13.74% 7.19% 119.55% -
  Horiz. % 269.17% 319.55% 263.16% 203.01% 235.34% 219.55% 100.00%
P/EPS 29.20 24.27 23.17 12.31 12.63 10.37 5.37 32.59%
  YoY % 20.31% 4.75% 88.22% -2.53% 21.79% 93.11% -
  Horiz. % 543.76% 451.96% 431.47% 229.24% 235.20% 193.11% 100.00%
EY 3.42 4.12 4.32 8.12 7.92 9.65 18.63 -24.60%
  YoY % -16.99% -4.63% -46.80% 2.53% -17.93% -48.20% -
  Horiz. % 18.36% 22.11% 23.19% 43.59% 42.51% 51.80% 100.00%
DY 8.03 5.02 5.73 4.99 3.44 3.97 6.33 4.04%
  YoY % 59.96% -12.39% 14.83% 45.06% -13.35% -37.28% -
  Horiz. % 126.86% 79.30% 90.52% 78.83% 54.34% 62.72% 100.00%
P/NAPS 1.30 1.82 1.63 1.65 2.19 1.78 1.01 4.29%
  YoY % -28.57% 11.66% -1.21% -24.66% 23.03% 76.24% -
  Horiz. % 128.71% 180.20% 161.39% 163.37% 216.83% 176.24% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers