Highlights

[PTARAS] YoY TTM Result on 2016-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 18-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     -30.13%    YoY -     -60.60%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 247,156 95,424 213,003 143,304 257,389 190,867 171,199 6.31%
  YoY % 159.01% -55.20% 48.64% -44.32% 34.85% 11.49% -
  Horiz. % 144.37% 55.74% 124.42% 83.71% 150.34% 111.49% 100.00%
PBT 17,861 17,945 48,335 31,090 79,229 65,721 62,486 -18.83%
  YoY % -0.47% -62.87% 55.47% -60.76% 20.55% 5.18% -
  Horiz. % 28.58% 28.72% 77.35% 49.76% 126.79% 105.18% 100.00%
Tax -4,960 -2,592 -10,220 -6,991 -18,057 -16,035 -15,543 -17.33%
  YoY % -91.36% 74.64% -46.19% 61.28% -12.61% -3.17% -
  Horiz. % 31.91% 16.68% 65.75% 44.98% 116.17% 103.17% 100.00%
NP 12,901 15,353 38,115 24,099 61,172 49,686 46,943 -19.36%
  YoY % -15.97% -59.72% 58.16% -60.60% 23.12% 5.84% -
  Horiz. % 27.48% 32.71% 81.19% 51.34% 130.31% 105.84% 100.00%
NP to SH 12,901 15,353 38,115 24,099 61,172 49,686 46,943 -19.36%
  YoY % -15.97% -59.72% 58.16% -60.60% 23.12% 5.84% -
  Horiz. % 27.48% 32.71% 81.19% 51.34% 130.31% 105.84% 100.00%
Tax Rate 27.77 % 14.44 % 21.14 % 22.49 % 22.79 % 24.40 % 24.87 % 1.85%
  YoY % 92.31% -31.69% -6.00% -1.32% -6.60% -1.89% -
  Horiz. % 111.66% 58.06% 85.00% 90.43% 91.64% 98.11% 100.00%
Total Cost 234,255 80,071 174,888 119,205 196,217 141,181 124,256 11.14%
  YoY % 192.56% -54.22% 46.71% -39.25% 38.98% 13.62% -
  Horiz. % 188.53% 64.44% 140.75% 95.94% 157.91% 113.62% 100.00%
Net Worth 315,143 331,758 344,622 334,452 338,188 300,216 239,531 4.68%
  YoY % -5.01% -3.73% 3.04% -1.10% 12.65% 25.33% -
  Horiz. % 131.57% 138.50% 143.87% 139.63% 141.19% 125.33% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 33,096 32,836 32,279 30,669 25,664 21,635 17,994 10.68%
  YoY % 0.79% 1.72% 5.25% 19.50% 18.62% 20.23% -
  Horiz. % 183.92% 182.48% 179.38% 170.44% 142.62% 120.23% 100.00%
Div Payout % 256.54 % 213.88 % 84.69 % 127.27 % 41.95 % 43.55 % 38.33 % 37.26%
  YoY % 19.95% 152.54% -33.46% 203.38% -3.67% 13.62% -
  Horiz. % 669.29% 558.00% 220.95% 332.04% 109.44% 113.62% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 315,143 331,758 344,622 334,452 338,188 300,216 239,531 4.68%
  YoY % -5.01% -3.73% 3.04% -1.10% 12.65% 25.33% -
  Horiz. % 131.57% 138.50% 143.87% 139.63% 141.19% 125.33% 100.00%
NOSH 165,864 165,054 162,557 161,571 160,279 159,689 79,843 12.95%
  YoY % 0.49% 1.54% 0.61% 0.81% 0.37% 100.00% -
  Horiz. % 207.74% 206.72% 203.59% 202.36% 200.74% 200.00% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.22 % 16.09 % 17.89 % 16.82 % 23.77 % 26.03 % 27.42 % -24.14%
  YoY % -67.56% -10.06% 6.36% -29.24% -8.68% -5.07% -
  Horiz. % 19.04% 58.68% 65.24% 61.34% 86.69% 94.93% 100.00%
ROE 4.09 % 4.63 % 11.06 % 7.21 % 18.09 % 16.55 % 19.60 % -22.98%
  YoY % -11.66% -58.14% 53.40% -60.14% 9.31% -15.56% -
  Horiz. % 20.87% 23.62% 56.43% 36.79% 92.30% 84.44% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 149.01 57.81 131.03 88.69 160.59 119.52 214.42 -5.88%
  YoY % 157.76% -55.88% 47.74% -44.77% 34.36% -44.26% -
  Horiz. % 69.49% 26.96% 61.11% 41.36% 74.90% 55.74% 100.00%
EPS 7.78 9.30 23.45 14.92 38.17 31.11 58.79 -28.60%
  YoY % -16.34% -60.34% 57.17% -60.91% 22.69% -47.08% -
  Horiz. % 13.23% 15.82% 39.89% 25.38% 64.93% 52.92% 100.00%
DPS 20.00 19.89 20.00 18.98 16.00 13.55 22.50 -1.94%
  YoY % 0.55% -0.55% 5.37% 18.62% 18.08% -39.78% -
  Horiz. % 88.89% 88.40% 88.89% 84.36% 71.11% 60.22% 100.00%
NAPS 1.9000 2.0100 2.1200 2.0700 2.1100 1.8800 3.0000 -7.33%
  YoY % -5.47% -5.19% 2.42% -1.90% 12.23% -37.33% -
  Horiz. % 63.33% 67.00% 70.67% 69.00% 70.33% 62.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 149.01 57.53 128.42 86.40 155.18 115.07 103.22 6.31%
  YoY % 159.01% -55.20% 48.63% -44.32% 34.86% 11.48% -
  Horiz. % 144.36% 55.74% 124.41% 83.70% 150.34% 111.48% 100.00%
EPS 7.78 9.26 22.98 14.53 36.88 29.96 28.30 -19.36%
  YoY % -15.98% -59.70% 58.16% -60.60% 23.10% 5.87% -
  Horiz. % 27.49% 32.72% 81.20% 51.34% 130.32% 105.87% 100.00%
DPS 20.00 19.80 19.46 18.49 15.47 13.04 10.85 10.73%
  YoY % 1.01% 1.75% 5.25% 19.52% 18.63% 20.18% -
  Horiz. % 184.33% 182.49% 179.35% 170.41% 142.58% 120.18% 100.00%
NAPS 1.9000 2.0002 2.0777 2.0164 2.0389 1.8100 1.4441 4.68%
  YoY % -5.01% -3.73% 3.04% -1.10% 12.65% 25.34% -
  Horiz. % 131.57% 138.51% 143.88% 139.63% 141.19% 125.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.1600 3.2000 3.5200 3.6800 4.0300 3.0900 2.9600 -
P/RPS 1.45 5.54 2.69 4.15 2.51 2.59 1.38 0.83%
  YoY % -73.83% 105.95% -35.18% 65.34% -3.09% 87.68% -
  Horiz. % 105.07% 401.45% 194.93% 300.72% 181.88% 187.68% 100.00%
P/EPS 27.77 34.40 15.01 24.67 10.56 9.93 5.03 32.93%
  YoY % -19.27% 129.18% -39.16% 133.62% 6.34% 97.42% -
  Horiz. % 552.09% 683.90% 298.41% 490.46% 209.94% 197.42% 100.00%
EY 3.60 2.91 6.66 4.05 9.47 10.07 19.86 -24.76%
  YoY % 23.71% -56.31% 64.44% -57.23% -5.96% -49.30% -
  Horiz. % 18.13% 14.65% 33.53% 20.39% 47.68% 50.70% 100.00%
DY 9.26 6.22 5.68 5.16 3.97 4.38 7.60 3.35%
  YoY % 48.87% 9.51% 10.08% 29.97% -9.36% -42.37% -
  Horiz. % 121.84% 81.84% 74.74% 67.89% 52.24% 57.63% 100.00%
P/NAPS 1.14 1.59 1.66 1.78 1.91 1.64 0.99 2.38%
  YoY % -28.30% -4.22% -6.74% -6.81% 16.46% 65.66% -
  Horiz. % 115.15% 160.61% 167.68% 179.80% 192.93% 165.66% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 25/05/18 26/05/17 18/05/16 15/05/15 21/05/14 17/05/13 -
Price 2.4800 2.9500 3.8700 3.5300 4.0800 4.0700 3.7700 -
P/RPS 1.66 5.10 2.95 3.98 2.54 3.41 1.76 -0.97%
  YoY % -67.45% 72.88% -25.88% 56.69% -25.51% 93.75% -
  Horiz. % 94.32% 289.77% 167.61% 226.14% 144.32% 193.75% 100.00%
P/EPS 31.88 31.71 16.51 23.67 10.69 13.08 6.41 30.63%
  YoY % 0.54% 92.07% -30.25% 121.42% -18.27% 104.06% -
  Horiz. % 497.35% 494.70% 257.57% 369.27% 166.77% 204.06% 100.00%
EY 3.14 3.15 6.06 4.23 9.35 7.64 15.60 -23.44%
  YoY % -0.32% -48.02% 43.26% -54.76% 22.38% -51.03% -
  Horiz. % 20.13% 20.19% 38.85% 27.12% 59.94% 48.97% 100.00%
DY 8.06 6.74 5.17 5.38 3.92 3.33 5.97 5.13%
  YoY % 19.58% 30.37% -3.90% 37.24% 17.72% -44.22% -
  Horiz. % 135.01% 112.90% 86.60% 90.12% 65.66% 55.78% 100.00%
P/NAPS 1.31 1.47 1.83 1.71 1.93 2.16 1.26 0.65%
  YoY % -10.88% -19.67% 7.02% -11.40% -10.65% 71.43% -
  Horiz. % 103.97% 116.67% 145.24% 135.71% 153.17% 171.43% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers