Highlights

[PTARAS] YoY TTM Result on 2016-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 17-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     36.21%    YoY -     -4.16%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 179,303 117,683 189,402 171,674 248,939 184,412 173,829 0.52%
  YoY % 52.36% -37.87% 10.33% -31.04% 34.99% 6.09% -
  Horiz. % 103.15% 67.70% 108.96% 98.76% 143.21% 106.09% 100.00%
PBT 23,582 18,134 41,846 44,965 74,665 69,685 55,833 -13.37%
  YoY % 30.04% -56.66% -6.94% -39.78% 7.15% 24.81% -
  Horiz. % 42.24% 32.48% 74.95% 80.53% 133.73% 124.81% 100.00%
Tax -9,097 -832 -8,791 -10,475 -18,015 -15,448 -13,750 -6.65%
  YoY % -993.39% 90.54% 16.08% 41.85% -16.62% -12.35% -
  Horiz. % 66.16% 6.05% 63.93% 76.18% 131.02% 112.35% 100.00%
NP 14,485 17,302 33,055 34,490 56,650 54,237 42,083 -16.28%
  YoY % -16.28% -47.66% -4.16% -39.12% 4.45% 28.88% -
  Horiz. % 34.42% 41.11% 78.55% 81.96% 134.61% 128.88% 100.00%
NP to SH 14,485 17,302 33,055 34,490 56,650 54,237 42,083 -16.28%
  YoY % -16.28% -47.66% -4.16% -39.12% 4.45% 28.88% -
  Horiz. % 34.42% 41.11% 78.55% 81.96% 134.61% 128.88% 100.00%
Tax Rate 38.58 % 4.59 % 21.01 % 23.30 % 24.13 % 22.17 % 24.63 % 7.76%
  YoY % 740.52% -78.15% -9.83% -3.44% 8.84% -9.99% -
  Horiz. % 156.64% 18.64% 85.30% 94.60% 97.97% 90.01% 100.00%
Total Cost 164,818 100,381 156,347 137,184 192,289 130,175 131,746 3.80%
  YoY % 64.19% -35.80% 13.97% -28.66% 47.72% -1.19% -
  Horiz. % 125.10% 76.19% 118.67% 104.13% 145.95% 98.81% 100.00%
Net Worth 298,556 329,980 337,929 327,448 324,401 284,116 241,200 3.62%
  YoY % -9.52% -2.35% 3.20% 0.94% 14.18% 17.79% -
  Horiz. % 123.78% 136.81% 140.10% 135.76% 134.49% 117.79% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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 % 228.04 % 188.63 % 97.42 % 83.98 % 42.41 % 36.95 % 38.14 % 34.70%
  YoY % 20.89% 93.63% 16.00% 98.02% 14.78% -3.12% -
  Horiz. % 597.90% 494.57% 255.43% 220.19% 111.20% 96.88% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 298,556 329,980 337,929 327,448 324,401 284,116 241,200 3.62%
  YoY % -9.52% -2.35% 3.20% 0.94% 14.18% 17.79% -
  Horiz. % 123.78% 136.81% 140.10% 135.76% 134.49% 117.79% 100.00%
NOSH 165,864 164,990 164,043 158,187 161,393 159,616 80,400 12.82%
  YoY % 0.53% 0.58% 3.70% -1.99% 1.11% 98.53% -
  Horiz. % 206.30% 205.21% 204.03% 196.75% 200.74% 198.53% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.08 % 14.70 % 17.45 % 20.09 % 22.76 % 29.41 % 24.21 % -16.71%
  YoY % -45.03% -15.76% -13.14% -11.73% -22.61% 21.48% -
  Horiz. % 33.37% 60.72% 72.08% 82.98% 94.01% 121.48% 100.00%
ROE 4.85 % 5.24 % 9.78 % 10.53 % 17.46 % 19.09 % 17.45 % -19.21%
  YoY % -7.44% -46.42% -7.12% -39.69% -8.54% 9.40% -
  Horiz. % 27.79% 30.03% 56.05% 60.34% 100.06% 109.40% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 108.10 71.33 115.46 108.53 154.24 115.53 216.21 -10.91%
  YoY % 51.55% -38.22% 6.39% -29.64% 33.51% -46.57% -
  Horiz. % 50.00% 32.99% 53.40% 50.20% 71.34% 53.43% 100.00%
EPS 8.73 10.49 20.15 21.80 35.10 33.98 52.34 -25.80%
  YoY % -16.78% -47.94% -7.57% -37.89% 3.30% -35.08% -
  Horiz. % 16.68% 20.04% 38.50% 41.65% 67.06% 64.92% 100.00%
DPS 20.00 19.78 19.63 18.31 15.00 12.55 20.00 -
  YoY % 1.11% 0.76% 7.21% 22.07% 19.52% -37.25% -
  Horiz. % 100.00% 98.90% 98.15% 91.55% 75.00% 62.75% 100.00%
NAPS 1.8000 2.0000 2.0600 2.0700 2.0100 1.7800 3.0000 -8.16%
  YoY % -10.00% -2.91% -0.48% 2.99% 12.92% -40.67% -
  Horiz. % 60.00% 66.67% 68.67% 69.00% 67.00% 59.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 108.10 70.95 114.19 103.50 150.09 111.18 104.80 0.52%
  YoY % 52.36% -37.87% 10.33% -31.04% 35.00% 6.09% -
  Horiz. % 103.15% 67.70% 108.96% 98.76% 143.22% 106.09% 100.00%
EPS 8.73 10.43 19.93 20.79 34.15 32.70 25.37 -16.28%
  YoY % -16.30% -47.67% -4.14% -39.12% 4.43% 28.89% -
  Horiz. % 34.41% 41.11% 78.56% 81.95% 134.61% 128.89% 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 1.8000 1.9895 2.0374 1.9742 1.9558 1.7129 1.4542 3.62%
  YoY % -9.53% -2.35% 3.20% 0.94% 14.18% 17.79% -
  Horiz. % 123.78% 136.81% 140.10% 135.76% 134.49% 117.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.2300 3.7200 3.5200 3.3000 3.7300 2.8600 3.0800 -
P/RPS 2.06 5.22 3.05 3.04 2.42 2.48 1.42 6.39%
  YoY % -60.54% 71.15% 0.33% 25.62% -2.42% 74.65% -
  Horiz. % 145.07% 367.61% 214.79% 214.08% 170.42% 174.65% 100.00%
P/EPS 25.54 35.47 17.47 15.14 10.63 8.42 5.88 27.72%
  YoY % -28.00% 103.03% 15.39% 42.43% 26.25% 43.20% -
  Horiz. % 434.35% 603.23% 297.11% 257.48% 180.78% 143.20% 100.00%
EY 3.92 2.82 5.72 6.61 9.41 11.88 16.99 -21.68%
  YoY % 39.01% -50.70% -13.46% -29.76% -20.79% -30.08% -
  Horiz. % 23.07% 16.60% 33.67% 38.91% 55.39% 69.92% 100.00%
DY 8.97 5.32 5.58 5.55 4.02 4.39 6.49 5.54%
  YoY % 68.61% -4.66% 0.54% 38.06% -8.43% -32.36% -
  Horiz. % 138.21% 81.97% 85.98% 85.52% 61.94% 67.64% 100.00%
P/NAPS 1.24 1.86 1.71 1.59 1.86 1.61 1.03 3.14%
  YoY % -33.33% 8.77% 7.55% -14.52% 15.53% 56.31% -
  Horiz. % 120.39% 180.58% 166.02% 154.37% 180.58% 156.31% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 23/02/18 17/02/17 22/02/16 24/02/15 12/02/14 18/02/13 -
Price 2.2900 3.7500 3.5200 3.3900 4.3600 2.8500 2.9300 -
P/RPS 2.12 5.26 3.05 3.12 2.83 2.47 1.36 7.68%
  YoY % -59.70% 72.46% -2.24% 10.25% 14.57% 81.62% -
  Horiz. % 155.88% 386.76% 224.26% 229.41% 208.09% 181.62% 100.00%
P/EPS 26.22 35.76 17.47 15.55 12.42 8.39 5.60 29.33%
  YoY % -26.68% 104.69% 12.35% 25.20% 48.03% 49.82% -
  Horiz. % 468.21% 638.57% 311.96% 277.68% 221.79% 149.82% 100.00%
EY 3.81 2.80 5.72 6.43 8.05 11.92 17.86 -22.69%
  YoY % 36.07% -51.05% -11.04% -20.12% -32.47% -33.26% -
  Horiz. % 21.33% 15.68% 32.03% 36.00% 45.07% 66.74% 100.00%
DY 8.73 5.27 5.58 5.40 3.44 4.41 6.83 4.17%
  YoY % 65.65% -5.56% 3.33% 56.98% -22.00% -35.43% -
  Horiz. % 127.82% 77.16% 81.70% 79.06% 50.37% 64.57% 100.00%
P/NAPS 1.27 1.88 1.71 1.64 2.17 1.60 0.98 4.41%
  YoY % -32.45% 9.94% 4.27% -24.42% 35.62% 63.27% -
  Horiz. % 129.59% 191.84% 174.49% 167.35% 221.43% 163.27% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers