[PTARAS] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -5.96%
YoY- 68.98%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 486,018 435,624 370,437 360,884 342,718 281,280 373,900 19.04%
PBT 55,828 45,092 75,123 75,069 77,708 56,020 39,262 26.36%
Tax -10,802 -6,488 -11,002 -10,873 -9,446 -5,860 -7,572 26.64%
NP 45,026 38,604 64,121 64,196 68,262 50,160 31,690 26.30%
-
NP to SH 45,026 38,604 64,121 64,196 68,262 50,160 31,690 26.30%
-
Tax Rate 19.35% 14.39% 14.65% 14.48% 12.16% 10.46% 19.29% -
Total Cost 440,992 397,020 306,316 296,688 274,456 231,120 342,210 18.36%
-
Net Worth 383,147 381,489 371,537 363,243 346,657 335,046 323,436 11.92%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 16,586 8,846 - - 16,586 -
Div Payout % - - 25.87% 13.78% - - 52.34% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 383,147 381,489 371,537 363,243 346,657 335,046 323,436 11.92%
NOSH 165,864 165,864 165,864 165,864 165,864 165,864 165,864 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.26% 8.86% 17.31% 17.79% 19.92% 17.83% 8.48% -
ROE 11.75% 10.12% 17.26% 17.67% 19.69% 14.97% 9.80% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 293.02 262.64 223.34 217.58 206.62 169.58 225.42 19.04%
EPS 27.20 23.20 38.70 38.67 41.20 30.40 19.10 26.49%
DPS 0.00 0.00 10.00 5.33 0.00 0.00 10.00 -
NAPS 2.31 2.30 2.24 2.19 2.09 2.02 1.95 11.92%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 296.58 265.83 226.05 220.22 209.13 171.64 228.16 19.04%
EPS 27.48 23.56 39.13 39.17 41.65 30.61 19.34 26.30%
DPS 0.00 0.00 10.12 5.40 0.00 0.00 10.12 -
NAPS 2.338 2.3279 2.2672 2.2166 2.1154 2.0445 1.9737 11.92%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.66 2.80 2.50 2.61 2.70 2.37 2.60 -
P/RPS 0.91 1.07 1.12 1.20 1.31 1.40 1.15 -14.41%
P/EPS 9.80 12.03 6.47 6.74 6.56 7.84 13.61 -19.61%
EY 10.21 8.31 15.46 14.83 15.24 12.76 7.35 24.42%
DY 0.00 0.00 4.00 2.04 0.00 0.00 3.85 -
P/NAPS 1.15 1.22 1.12 1.19 1.29 1.17 1.33 -9.21%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 30/08/21 21/05/21 19/02/21 27/11/20 27/08/20 -
Price 2.53 2.86 2.64 2.52 2.71 2.68 2.28 -
P/RPS 0.86 1.09 1.18 1.16 1.31 1.58 1.01 -10.13%
P/EPS 9.32 12.29 6.83 6.51 6.58 8.86 11.93 -15.13%
EY 10.73 8.14 14.64 15.36 15.19 11.28 8.38 17.86%
DY 0.00 0.00 3.79 2.12 0.00 0.00 4.39 -
P/NAPS 1.10 1.24 1.18 1.15 1.30 1.33 1.17 -4.01%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment