Highlights

[PTARAS] YoY TTM Result on 2018-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 22-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     2.42%    YoY -     -16.28%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 406,097 179,303 117,683 189,402 171,674 248,939 184,412 14.05%
  YoY % 126.49% 52.36% -37.87% 10.33% -31.04% 34.99% -
  Horiz. % 220.21% 97.23% 63.82% 102.71% 93.09% 134.99% 100.00%
PBT 54,838 23,582 18,134 41,846 44,965 74,665 69,685 -3.91%
  YoY % 132.54% 30.04% -56.66% -6.94% -39.78% 7.15% -
  Horiz. % 78.69% 33.84% 26.02% 60.05% 64.53% 107.15% 100.00%
Tax -4,162 -9,097 -832 -8,791 -10,475 -18,015 -15,448 -19.63%
  YoY % 54.25% -993.39% 90.54% 16.08% 41.85% -16.62% -
  Horiz. % 26.94% 58.89% 5.39% 56.91% 67.81% 116.62% 100.00%
NP 50,676 14,485 17,302 33,055 34,490 56,650 54,237 -1.12%
  YoY % 249.85% -16.28% -47.66% -4.16% -39.12% 4.45% -
  Horiz. % 93.43% 26.71% 31.90% 60.95% 63.59% 104.45% 100.00%
NP to SH 50,676 14,485 17,302 33,055 34,490 56,650 54,237 -1.12%
  YoY % 249.85% -16.28% -47.66% -4.16% -39.12% 4.45% -
  Horiz. % 93.43% 26.71% 31.90% 60.95% 63.59% 104.45% 100.00%
Tax Rate 7.59 % 38.58 % 4.59 % 21.01 % 23.30 % 24.13 % 22.17 % -16.35%
  YoY % -80.33% 740.52% -78.15% -9.83% -3.44% 8.84% -
  Horiz. % 34.24% 174.02% 20.70% 94.77% 105.10% 108.84% 100.00%
Total Cost 355,421 164,818 100,381 156,347 137,184 192,289 130,175 18.21%
  YoY % 115.64% 64.19% -35.80% 13.97% -28.66% 47.72% -
  Horiz. % 273.03% 126.61% 77.11% 120.11% 105.38% 147.72% 100.00%
Net Worth 328,412 298,556 329,980 337,929 327,448 324,401 284,116 2.44%
  YoY % 10.00% -9.52% -2.35% 3.20% 0.94% 14.18% -
  Horiz. % 115.59% 105.08% 116.14% 118.94% 115.25% 114.18% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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 % 65.46 % 228.04 % 188.63 % 97.42 % 83.98 % 42.41 % 36.95 % 10.00%
  YoY % -71.29% 20.89% 93.63% 16.00% 98.02% 14.78% -
  Horiz. % 177.16% 617.16% 510.50% 263.65% 227.28% 114.78% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 328,412 298,556 329,980 337,929 327,448 324,401 284,116 2.44%
  YoY % 10.00% -9.52% -2.35% 3.20% 0.94% 14.18% -
  Horiz. % 115.59% 105.08% 116.14% 118.94% 115.25% 114.18% 100.00%
NOSH 165,864 165,864 164,990 164,043 158,187 161,393 159,616 0.64%
  YoY % 0.00% 0.53% 0.58% 3.70% -1.99% 1.11% -
  Horiz. % 103.91% 103.91% 103.37% 102.77% 99.10% 101.11% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 12.48 % 8.08 % 14.70 % 17.45 % 20.09 % 22.76 % 29.41 % -13.31%
  YoY % 54.46% -45.03% -15.76% -13.14% -11.73% -22.61% -
  Horiz. % 42.43% 27.47% 49.98% 59.33% 68.31% 77.39% 100.00%
ROE 15.43 % 4.85 % 5.24 % 9.78 % 10.53 % 17.46 % 19.09 % -3.48%
  YoY % 218.14% -7.44% -46.42% -7.12% -39.69% -8.54% -
  Horiz. % 80.83% 25.41% 27.45% 51.23% 55.16% 91.46% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 244.84 108.10 71.33 115.46 108.53 154.24 115.53 13.33%
  YoY % 126.49% 51.55% -38.22% 6.39% -29.64% 33.51% -
  Horiz. % 211.93% 93.57% 61.74% 99.94% 93.94% 133.51% 100.00%
EPS 30.55 8.73 10.49 20.15 21.80 35.10 33.98 -1.76%
  YoY % 249.94% -16.78% -47.94% -7.57% -37.89% 3.30% -
  Horiz. % 89.91% 25.69% 30.87% 59.30% 64.16% 103.30% 100.00%
DPS 20.00 20.00 19.78 19.63 18.31 15.00 12.55 8.07%
  YoY % 0.00% 1.11% 0.76% 7.21% 22.07% 19.52% -
  Horiz. % 159.36% 159.36% 157.61% 156.41% 145.90% 119.52% 100.00%
NAPS 1.9800 1.8000 2.0000 2.0600 2.0700 2.0100 1.7800 1.79%
  YoY % 10.00% -10.00% -2.91% -0.48% 2.99% 12.92% -
  Horiz. % 111.24% 101.12% 112.36% 115.73% 116.29% 112.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 244.84 108.10 70.95 114.19 103.50 150.09 111.18 14.06%
  YoY % 126.49% 52.36% -37.87% 10.33% -31.04% 35.00% -
  Horiz. % 220.22% 97.23% 63.82% 102.71% 93.09% 135.00% 100.00%
EPS 30.55 8.73 10.43 19.93 20.79 34.15 32.70 -1.13%
  YoY % 249.94% -16.30% -47.67% -4.14% -39.12% 4.43% -
  Horiz. % 93.43% 26.70% 31.90% 60.95% 63.58% 104.43% 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 1.9800 1.8000 1.9895 2.0374 1.9742 1.9558 1.7129 2.44%
  YoY % 10.00% -9.53% -2.35% 3.20% 0.94% 14.18% -
  Horiz. % 115.59% 105.08% 116.15% 118.94% 115.25% 114.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.0000 2.2300 3.7200 3.5200 3.3000 3.7300 2.8600 -
P/RPS 1.23 2.06 5.22 3.05 3.04 2.42 2.48 -11.03%
  YoY % -40.29% -60.54% 71.15% 0.33% 25.62% -2.42% -
  Horiz. % 49.60% 83.06% 210.48% 122.98% 122.58% 97.58% 100.00%
P/EPS 9.82 25.54 35.47 17.47 15.14 10.63 8.42 2.60%
  YoY % -61.55% -28.00% 103.03% 15.39% 42.43% 26.25% -
  Horiz. % 116.63% 303.33% 421.26% 207.48% 179.81% 126.25% 100.00%
EY 10.18 3.92 2.82 5.72 6.61 9.41 11.88 -2.54%
  YoY % 159.69% 39.01% -50.70% -13.46% -29.76% -20.79% -
  Horiz. % 85.69% 33.00% 23.74% 48.15% 55.64% 79.21% 100.00%
DY 6.67 8.97 5.32 5.58 5.55 4.02 4.39 7.22%
  YoY % -25.64% 68.61% -4.66% 0.54% 38.06% -8.43% -
  Horiz. % 151.94% 204.33% 121.18% 127.11% 126.42% 91.57% 100.00%
P/NAPS 1.52 1.24 1.86 1.71 1.59 1.86 1.61 -0.95%
  YoY % 22.58% -33.33% 8.77% 7.55% -14.52% 15.53% -
  Horiz. % 94.41% 77.02% 115.53% 106.21% 98.76% 115.53% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 22/02/19 23/02/18 17/02/17 22/02/16 24/02/15 12/02/14 -
Price 3.0500 2.2900 3.7500 3.5200 3.3900 4.3600 2.8500 -
P/RPS 1.25 2.12 5.26 3.05 3.12 2.83 2.47 -10.73%
  YoY % -41.04% -59.70% 72.46% -2.24% 10.25% 14.57% -
  Horiz. % 50.61% 85.83% 212.96% 123.48% 126.32% 114.57% 100.00%
P/EPS 9.98 26.22 35.76 17.47 15.55 12.42 8.39 2.93%
  YoY % -61.94% -26.68% 104.69% 12.35% 25.20% 48.03% -
  Horiz. % 118.95% 312.51% 426.22% 208.22% 185.34% 148.03% 100.00%
EY 10.02 3.81 2.80 5.72 6.43 8.05 11.92 -2.85%
  YoY % 162.99% 36.07% -51.05% -11.04% -20.12% -32.47% -
  Horiz. % 84.06% 31.96% 23.49% 47.99% 53.94% 67.53% 100.00%
DY 6.56 8.73 5.27 5.58 5.40 3.44 4.41 6.84%
  YoY % -24.86% 65.65% -5.56% 3.33% 56.98% -22.00% -
  Horiz. % 148.75% 197.96% 119.50% 126.53% 122.45% 78.00% 100.00%
P/NAPS 1.54 1.27 1.88 1.71 1.64 2.17 1.60 -0.63%
  YoY % 21.26% -32.45% 9.94% 4.27% -24.42% 35.62% -
  Horiz. % 96.25% 79.38% 117.50% 106.88% 102.50% 135.62% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS