Highlights

[PTARAS] YoY TTM Result on 2019-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 24-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     -10.94%    YoY -     -15.97%
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 326,753 315,143 331,758 344,622 334,452 338,188 300,216 1.42%
  YoY % 3.68% -5.01% -3.73% 3.04% -1.10% 12.65% -
  Horiz. % 108.84% 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 26,538 33,096 32,836 32,279 30,669 25,664 21,635 3.46%
  YoY % -19.81% 0.79% 1.72% 5.25% 19.50% 18.62% -
  Horiz. % 122.66% 152.97% 151.77% 149.20% 141.75% 118.62% 100.00%
Div Payout % 59.35 % 256.54 % 213.88 % 84.69 % 127.27 % 41.95 % 43.55 % 5.29%
  YoY % -76.87% 19.95% 152.54% -33.46% 203.38% -3.67% -
  Horiz. % 136.28% 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 326,753 315,143 331,758 344,622 334,452 338,188 300,216 1.42%
  YoY % 3.68% -5.01% -3.73% 3.04% -1.10% 12.65% -
  Horiz. % 108.84% 104.97% 110.51% 114.79% 111.40% 112.65% 100.00%
NOSH 165,864 165,864 165,054 162,557 161,571 160,279 159,689 0.63%
  YoY % 0.00% 0.49% 1.54% 0.61% 0.81% 0.37% -
  Horiz. % 103.87% 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 13.68 % 4.09 % 4.63 % 11.06 % 7.21 % 18.09 % 16.55 % -3.12%
  YoY % 234.47% -11.66% -58.14% 53.40% -60.14% 9.31% -
  Horiz. % 82.66% 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 264.64 149.01 57.81 131.03 88.69 160.59 119.52 14.15%
  YoY % 77.60% 157.76% -55.88% 47.74% -44.77% 34.36% -
  Horiz. % 221.42% 124.67% 48.37% 109.63% 74.21% 134.36% 100.00%
EPS 26.96 7.78 9.30 23.45 14.92 38.17 31.11 -2.36%
  YoY % 246.53% -16.34% -60.34% 57.17% -60.91% 22.69% -
  Horiz. % 86.66% 25.01% 29.89% 75.38% 47.96% 122.69% 100.00%
DPS 16.00 20.00 19.89 20.00 18.98 16.00 13.55 2.81%
  YoY % -20.00% 0.55% -0.55% 5.37% 18.62% 18.08% -
  Horiz. % 118.08% 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 - 165,864
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 264.64 149.01 57.53 128.42 86.40 155.18 115.07 14.88%
  YoY % 77.60% 159.01% -55.20% 48.63% -44.32% 34.86% -
  Horiz. % 229.98% 129.50% 50.00% 111.60% 75.08% 134.86% 100.00%
EPS 26.96 7.78 9.26 22.98 14.53 36.88 29.96 -1.74%
  YoY % 246.53% -15.98% -59.70% 58.16% -60.60% 23.10% -
  Horiz. % 89.99% 25.97% 30.91% 76.70% 48.50% 123.10% 100.00%
DPS 16.00 20.00 19.80 19.46 18.49 15.47 13.04 3.47%
  YoY % -20.00% 1.01% 1.75% 5.25% 19.52% 18.63% -
  Horiz. % 122.70% 153.37% 151.84% 149.23% 141.79% 118.63% 100.00%
NAPS 1.9700 1.9000 2.0002 2.0777 2.0164 2.0389 1.8100 1.42%
  YoY % 3.68% -5.01% -3.73% 3.04% -1.10% 12.65% -
  Horiz. % 108.84% 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 0.94 1.45 5.54 2.69 4.15 2.51 2.59 -15.53%
  YoY % -35.17% -73.83% 105.95% -35.18% 65.34% -3.09% -
  Horiz. % 36.29% 55.98% 213.90% 103.86% 160.23% 96.91% 100.00%
P/EPS 9.27 27.77 34.40 15.01 24.67 10.56 9.93 -1.14%
  YoY % -66.62% -19.27% 129.18% -39.16% 133.62% 6.34% -
  Horiz. % 93.35% 279.66% 346.42% 151.16% 248.44% 106.34% 100.00%
EY 10.78 3.60 2.91 6.66 4.05 9.47 10.07 1.14%
  YoY % 199.44% 23.71% -56.31% 64.44% -57.23% -5.96% -
  Horiz. % 107.05% 35.75% 28.90% 66.14% 40.22% 94.04% 100.00%
DY 6.40 9.26 6.22 5.68 5.16 3.97 4.38 6.52%
  YoY % -30.89% 48.87% 9.51% 10.08% 29.97% -9.36% -
  Horiz. % 146.12% 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 1.00 1.66 5.10 2.95 3.98 2.54 3.41 -18.48%
  YoY % -39.76% -67.45% 72.88% -25.88% 56.69% -25.51% -
  Horiz. % 29.33% 48.68% 149.56% 86.51% 116.72% 74.49% 100.00%
P/EPS 9.83 31.88 31.71 16.51 23.67 10.69 13.08 -4.65%
  YoY % -69.17% 0.54% 92.07% -30.25% 121.42% -18.27% -
  Horiz. % 75.15% 243.73% 242.43% 126.22% 180.96% 81.73% 100.00%
EY 10.17 3.14 3.15 6.06 4.23 9.35 7.64 4.88%
  YoY % 223.89% -0.32% -48.02% 43.26% -54.76% 22.38% -
  Horiz. % 133.12% 41.10% 41.23% 79.32% 55.37% 122.38% 100.00%
DY 6.04 8.06 6.74 5.17 5.38 3.92 3.33 10.42%
  YoY % -25.06% 19.58% 30.37% -3.90% 37.24% 17.72% -
  Horiz. % 181.38% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!
PARTNERS & BROKERS