Highlights

[PTARAS] YoY TTM Result on 2017-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 26-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     15.31%    YoY -     58.16%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 438,948 247,156 95,424 213,003 143,304 257,389 190,867 14.87%
  YoY % 77.60% 159.01% -55.20% 48.64% -44.32% 34.85% -
  Horiz. % 229.98% 129.49% 50.00% 111.60% 75.08% 134.85% 100.00%
PBT 51,682 17,861 17,945 48,335 31,090 79,229 65,721 -3.92%
  YoY % 189.36% -0.47% -62.87% 55.47% -60.76% 20.55% -
  Horiz. % 78.64% 27.18% 27.30% 73.55% 47.31% 120.55% 100.00%
Tax -6,970 -4,960 -2,592 -10,220 -6,991 -18,057 -16,035 -12.95%
  YoY % -40.52% -91.36% 74.64% -46.19% 61.28% -12.61% -
  Horiz. % 43.47% 30.93% 16.16% 63.74% 43.60% 112.61% 100.00%
NP 44,712 12,901 15,353 38,115 24,099 61,172 49,686 -1.74%
  YoY % 246.58% -15.97% -59.72% 58.16% -60.60% 23.12% -
  Horiz. % 89.99% 25.97% 30.90% 76.71% 48.50% 123.12% 100.00%
NP to SH 44,712 12,901 15,353 38,115 24,099 61,172 49,686 -1.74%
  YoY % 246.58% -15.97% -59.72% 58.16% -60.60% 23.12% -
  Horiz. % 89.99% 25.97% 30.90% 76.71% 48.50% 123.12% 100.00%
Tax Rate 13.49 % 27.77 % 14.44 % 21.14 % 22.49 % 22.79 % 24.40 % -9.40%
  YoY % -51.42% 92.31% -31.69% -6.00% -1.32% -6.60% -
  Horiz. % 55.29% 113.81% 59.18% 86.64% 92.17% 93.40% 100.00%
Total Cost 394,236 234,255 80,071 174,888 119,205 196,217 141,181 18.65%
  YoY % 68.29% 192.56% -54.22% 46.71% -39.25% 38.98% -
  Horiz. % 279.24% 165.93% 56.72% 123.88% 84.43% 138.98% 100.00%
Net Worth 342,779 315,143 331,758 344,622 334,452 338,188 300,216 2.23%
  YoY % 8.77% -5.01% -3.73% 3.04% -1.10% 12.65% -
  Horiz. % 114.18% 104.97% 110.51% 114.79% 111.40% 112.65% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 26,863 33,096 32,836 32,279 30,669 25,664 21,635 3.67%
  YoY % -18.83% 0.79% 1.72% 5.25% 19.50% 18.62% -
  Horiz. % 124.16% 152.97% 151.77% 149.20% 141.75% 118.62% 100.00%
Div Payout % 60.08 % 256.54 % 213.88 % 84.69 % 127.27 % 41.95 % 43.55 % 5.50%
  YoY % -76.58% 19.95% 152.54% -33.46% 203.38% -3.67% -
  Horiz. % 137.96% 589.07% 491.11% 194.47% 292.24% 96.33% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 342,779 315,143 331,758 344,622 334,452 338,188 300,216 2.23%
  YoY % 8.77% -5.01% -3.73% 3.04% -1.10% 12.65% -
  Horiz. % 114.18% 104.97% 110.51% 114.79% 111.40% 112.65% 100.00%
NOSH 173,999 165,864 165,054 162,557 161,571 160,279 159,689 1.44%
  YoY % 4.90% 0.49% 1.54% 0.61% 0.81% 0.37% -
  Horiz. % 108.96% 103.87% 103.36% 101.80% 101.18% 100.37% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 10.19 % 5.22 % 16.09 % 17.89 % 16.82 % 23.77 % 26.03 % -14.46%
  YoY % 95.21% -67.56% -10.06% 6.36% -29.24% -8.68% -
  Horiz. % 39.15% 20.05% 61.81% 68.73% 64.62% 91.32% 100.00%
ROE 13.04 % 4.09 % 4.63 % 11.06 % 7.21 % 18.09 % 16.55 % -3.89%
  YoY % 218.83% -11.66% -58.14% 53.40% -60.14% 9.31% -
  Horiz. % 78.79% 24.71% 27.98% 66.83% 43.56% 109.31% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 252.27 149.01 57.81 131.03 88.69 160.59 119.52 13.25%
  YoY % 69.30% 157.76% -55.88% 47.74% -44.77% 34.36% -
  Horiz. % 211.07% 124.67% 48.37% 109.63% 74.21% 134.36% 100.00%
EPS 25.70 7.78 9.30 23.45 14.92 38.17 31.11 -3.13%
  YoY % 230.33% -16.34% -60.34% 57.17% -60.91% 22.69% -
  Horiz. % 82.61% 25.01% 29.89% 75.38% 47.96% 122.69% 100.00%
DPS 15.44 20.00 19.89 20.00 18.98 16.00 13.55 2.20%
  YoY % -22.80% 0.55% -0.55% 5.37% 18.62% 18.08% -
  Horiz. % 113.95% 147.60% 146.79% 147.60% 140.07% 118.08% 100.00%
NAPS 1.9700 1.9000 2.0100 2.1200 2.0700 2.1100 1.8800 0.78%
  YoY % 3.68% -5.47% -5.19% 2.42% -1.90% 12.23% -
  Horiz. % 104.79% 101.06% 106.91% 112.77% 110.11% 112.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,999
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 252.27 142.04 54.84 122.42 82.36 147.92 109.69 14.88%
  YoY % 77.60% 159.01% -55.20% 48.64% -44.32% 34.85% -
  Horiz. % 229.98% 129.49% 50.00% 111.61% 75.08% 134.85% 100.00%
EPS 25.70 7.41 8.82 21.91 13.85 35.16 28.56 -1.74%
  YoY % 246.83% -15.99% -59.74% 58.19% -60.61% 23.11% -
  Horiz. % 89.99% 25.95% 30.88% 76.72% 48.49% 123.11% 100.00%
DPS 15.44 19.02 18.87 18.55 17.63 14.75 12.43 3.68%
  YoY % -18.82% 0.79% 1.73% 5.22% 19.53% 18.66% -
  Horiz. % 124.22% 153.02% 151.81% 149.24% 141.83% 118.66% 100.00%
NAPS 1.9700 1.8112 1.9067 1.9806 1.9221 1.9436 1.7254 2.23%
  YoY % 8.77% -5.01% -3.73% 3.04% -1.11% 12.65% -
  Horiz. % 114.18% 104.97% 110.51% 114.79% 111.40% 112.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.5000 2.1600 3.2000 3.5200 3.6800 4.0300 3.0900 -
P/RPS 0.99 1.45 5.54 2.69 4.15 2.51 2.59 -14.80%
  YoY % -31.72% -73.83% 105.95% -35.18% 65.34% -3.09% -
  Horiz. % 38.22% 55.98% 213.90% 103.86% 160.23% 96.91% 100.00%
P/EPS 9.73 27.77 34.40 15.01 24.67 10.56 9.93 -0.34%
  YoY % -64.96% -19.27% 129.18% -39.16% 133.62% 6.34% -
  Horiz. % 97.99% 279.66% 346.42% 151.16% 248.44% 106.34% 100.00%
EY 10.28 3.60 2.91 6.66 4.05 9.47 10.07 0.34%
  YoY % 185.56% 23.71% -56.31% 64.44% -57.23% -5.96% -
  Horiz. % 102.09% 35.75% 28.90% 66.14% 40.22% 94.04% 100.00%
DY 6.18 9.26 6.22 5.68 5.16 3.97 4.38 5.90%
  YoY % -33.26% 48.87% 9.51% 10.08% 29.97% -9.36% -
  Horiz. % 141.10% 211.42% 142.01% 129.68% 117.81% 90.64% 100.00%
P/NAPS 1.27 1.14 1.59 1.66 1.78 1.91 1.64 -4.17%
  YoY % 11.40% -28.30% -4.22% -6.74% -6.81% 16.46% -
  Horiz. % 77.44% 69.51% 96.95% 101.22% 108.54% 116.46% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 24/05/19 25/05/18 26/05/17 18/05/16 15/05/15 21/05/14 -
Price 2.6500 2.4800 2.9500 3.8700 3.5300 4.0800 4.0700 -
P/RPS 1.05 1.66 5.10 2.95 3.98 2.54 3.41 -17.81%
  YoY % -36.75% -67.45% 72.88% -25.88% 56.69% -25.51% -
  Horiz. % 30.79% 48.68% 149.56% 86.51% 116.72% 74.49% 100.00%
P/EPS 10.31 31.88 31.71 16.51 23.67 10.69 13.08 -3.89%
  YoY % -67.66% 0.54% 92.07% -30.25% 121.42% -18.27% -
  Horiz. % 78.82% 243.73% 242.43% 126.22% 180.96% 81.73% 100.00%
EY 9.70 3.14 3.15 6.06 4.23 9.35 7.64 4.06%
  YoY % 208.92% -0.32% -48.02% 43.26% -54.76% 22.38% -
  Horiz. % 126.96% 41.10% 41.23% 79.32% 55.37% 122.38% 100.00%
DY 5.83 8.06 6.74 5.17 5.38 3.92 3.33 9.77%
  YoY % -27.67% 19.58% 30.37% -3.90% 37.24% 17.72% -
  Horiz. % 175.08% 242.04% 202.40% 155.26% 161.56% 117.72% 100.00%
P/NAPS 1.35 1.31 1.47 1.83 1.71 1.93 2.16 -7.53%
  YoY % 3.05% -10.88% -19.67% 7.02% -11.40% -10.65% -
  Horiz. % 62.50% 60.65% 68.06% 84.72% 79.17% 89.35% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers