[PTARAS] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -84.95%
YoY- -23.04%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 443,138 329,726 243,009 108,906 370,437 270,663 171,359 88.73%
PBT 48,265 30,186 27,914 11,273 75,123 56,302 38,854 15.60%
Tax -7,062 -7,090 -5,401 -1,622 -11,002 -8,155 -4,723 30.85%
NP 41,203 23,096 22,513 9,651 64,121 48,147 34,131 13.41%
-
NP to SH 41,203 23,096 22,513 9,651 64,121 48,147 34,131 13.41%
-
Tax Rate 14.63% 23.49% 19.35% 14.39% 14.65% 14.48% 12.16% -
Total Cost 401,935 306,630 220,496 99,255 306,316 222,516 137,228 105.11%
-
Net Worth 399,734 386,464 383,147 381,489 371,537 363,243 346,657 9.99%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 16,586 6,634 - - 16,586 6,634 - -
Div Payout % 40.26% 28.73% - - 25.87% 13.78% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 399,734 386,464 383,147 381,489 371,537 363,243 346,657 9.99%
NOSH 165,864 165,864 165,864 165,864 165,864 165,864 165,864 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.30% 7.00% 9.26% 8.86% 17.31% 17.79% 19.92% -
ROE 10.31% 5.98% 5.88% 2.53% 17.26% 13.25% 9.85% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 267.17 198.79 146.51 65.66 223.34 163.18 103.31 88.73%
EPS 24.80 13.90 13.60 5.80 38.70 29.00 20.60 13.20%
DPS 10.00 4.00 0.00 0.00 10.00 4.00 0.00 -
NAPS 2.41 2.33 2.31 2.30 2.24 2.19 2.09 9.99%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 270.41 201.21 148.29 66.46 226.05 165.16 104.57 88.72%
EPS 25.14 14.09 13.74 5.89 39.13 29.38 20.83 13.39%
DPS 10.12 4.05 0.00 0.00 10.12 4.05 0.00 -
NAPS 2.4393 2.3583 2.338 2.3279 2.2672 2.2166 2.1154 9.99%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.36 2.60 2.66 2.80 2.50 2.61 2.70 -
P/RPS 0.88 1.31 1.82 4.26 1.12 1.60 2.61 -51.65%
P/EPS 9.50 18.67 19.60 48.12 6.47 8.99 13.12 -19.41%
EY 10.53 5.36 5.10 2.08 15.46 11.12 7.62 24.13%
DY 4.24 1.54 0.00 0.00 4.00 1.53 0.00 -
P/NAPS 0.98 1.12 1.15 1.22 1.12 1.19 1.29 -16.78%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 25/02/22 26/11/21 30/08/21 21/05/21 19/02/21 -
Price 2.25 2.50 2.53 2.86 2.64 2.52 2.71 -
P/RPS 0.84 1.26 1.73 4.36 1.18 1.54 2.62 -53.25%
P/EPS 9.06 17.95 18.64 49.15 6.83 8.68 13.17 -22.12%
EY 11.04 5.57 5.36 2.03 14.64 11.52 7.59 28.46%
DY 4.44 1.60 0.00 0.00 3.79 1.59 0.00 -
P/NAPS 0.93 1.07 1.10 1.24 1.18 1.15 1.30 -20.06%

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