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
31/12/18 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.
 


 

233  263  561  1268 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.32+0.005 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.215-0.035 
 SAPNRG 0.285-0.005 
 KNM 0.405+0.01 
 HSI-C7F 0.39-0.065 
 VSOLAR 0.0950.00 
 NETX 0.010.00 
 MNC 0.115+0.005 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. [12Invest] 壹贰讲股 - 浅谈冷门油气股 Deleum Berhad(5132) [12Invest] - 壹贰讲股
Partners & Brokers