[PTARAS] QoQ TTM Result on 31-Dec-2018 [#2]

Stock

[PTARAS] PINTARAS JAYA BHD

Announcement Date

22-Feb-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Dec-2018 [#2]

Profit Trend

QoQ- 2.42%

YoY- -16.28%

Quarter Report

Q2FY2019 Interim Results.pdf

Latest QR

Upcoming QR

PTARAS's Result

PTARAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	368,193	315,919	247,156	179,303	115,355	95,912	95,424	145.80%
YoY %	16.55%	27.82%	37.84%	55.44%	20.27%	0.51%	-	-
Horiz. %	385.85%	331.07%	259.01%	187.90%	120.89%	100.51%	100.00%	-
PBT	36,046	31,606	17,861	23,582	22,394	20,706	17,945	59.13%
YoY %	14.05%	76.96%	-24.26%	5.30%	8.15%	15.39%	-	-
Horiz. %	200.87%	176.13%	99.53%	131.41%	124.79%	115.39%	100.00%	-
Tax	-7,177	-5,503	-4,960	-9,097	-8,251	-5,607	-2,592	97.06%
YoY %	-30.42%	-10.95%	45.48%	-10.25%	-47.16%	-116.32%	-	-
Horiz. %	276.89%	212.31%	191.36%	350.96%	318.33%	216.32%	100.00%	-
NP	28,869	26,103	12,901	14,485	14,143	15,099	15,353	52.28%
YoY %	10.60%	102.33%	-10.94%	2.42%	-6.33%	-1.65%	-	-
Horiz. %	188.03%	170.02%	84.03%	94.35%	92.12%	98.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,869	26,103	12,901	14,485	14,143	15,099	15,353	52.28%
YoY %	10.60%	102.33%	-10.94%	2.42%	-6.33%	-1.65%	-	-
Horiz. %	188.03%	170.02%	84.03%	94.35%	92.12%	98.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.91%	17.41%	27.77%	38.58%	36.84%	27.08%	14.44%	-
YoY %	14.36%	-37.31%	-28.02%	4.72%	36.04%	87.53%	-	-
Horiz. %	137.88%	120.57%	192.31%	267.17%	255.12%	187.53%	100.00%	-
Total Cost	339,324	289,816	234,255	164,818	101,212	80,813	80,071	161.64%
YoY %	17.08%	23.72%	42.13%	62.84%	25.24%	0.93%	-	-
Horiz. %	423.78%	361.95%	292.56%	205.84%	126.40%	100.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	323,436	318,460	315,143	298,556	316,801	323,844	331,758	-1.67%
YoY %	1.56%	1.05%	5.56%	-5.76%	-2.17%	-2.39%	-	-
Horiz. %	97.49%	95.99%	94.99%	89.99%	95.49%	97.61%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	33,172	33,172	33,096	33,031	33,031	33,031	32,836	0.68%
YoY %	0.00%	0.23%	0.20%	0.00%	0.00%	0.59%	-	-
Horiz. %	101.02%	101.02%	100.79%	100.59%	100.59%	100.59%	100.00%	-
Div Payout %	114.91%	127.08%	256.54%	228.04%	233.55%	218.77%	213.88%	-
YoY %	-9.58%	-50.46%	12.50%	-2.36%	6.76%	2.29%	-	-
Horiz. %	53.73%	59.42%	119.95%	106.62%	109.20%	102.29%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	323,436	318,460	315,143	298,556	316,801	323,844	331,758	-1.67%
YoY %	1.56%	1.05%	5.56%	-5.76%	-2.17%	-2.39%	-	-
Horiz. %	97.49%	95.99%	94.99%	89.99%	95.49%	97.61%	100.00%	-
NOSH	165,864	165,864	165,864	165,864	165,864	165,864	165,150	0.28%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.43%	-	-
Horiz. %	100.43%	100.43%	100.43%	100.43%	100.43%	100.43%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	7.84%	8.26%	5.22%	8.08%	12.26%	15.74%	16.09%	-
YoY %	-5.08%	58.24%	-35.40%	-34.09%	-22.11%	-2.18%	-	-
Horiz. %	48.73%	51.34%	32.44%	50.22%	76.20%	97.82%	100.00%	-
ROE	8.93%	8.20%	4.09%	4.85%	4.46%	4.66%	4.63%	-
YoY %	8.90%	100.49%	-15.67%	8.74%	-4.29%	0.65%	-	-
Horiz. %	192.87%	177.11%	88.34%	104.75%	96.33%	100.65%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	221.98	190.47	149.01	108.10	69.55	58.05	57.81	145.01%
YoY %	16.54%	27.82%	37.84%	55.43%	19.81%	0.42%	-	-
Horiz. %	383.98%	329.48%	257.76%	186.99%	120.31%	100.42%	100.00%	-
EPS	17.41	15.74	7.78	8.73	8.53	9.14	9.30	51.83%
YoY %	10.61%	102.31%	-10.88%	2.34%	-6.67%	-1.72%	-	-
Horiz. %	187.20%	169.25%	83.66%	93.87%	91.72%	98.28%	100.00%	-
DPS	20.00	20.00	20.00	20.00	20.00	19.99	19.89	0.36%
YoY %	0.00%	0.00%	0.00%	0.00%	0.05%	0.50%	-	-
Horiz. %	100.55%	100.55%	100.55%	100.55%	100.55%	100.50%	100.00%	-
NAPS	1.95	1.92	1.90	1.80	1.91	1.96	2.01	-1.99%
YoY %	1.56%	1.05%	5.56%	-5.76%	-2.55%	-2.49%	-	-
Horiz. %	97.01%	95.52%	94.53%	89.55%	95.02%	97.51%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 165,864
RPS	224.68	192.78	150.82	109.41	70.39	58.53	58.23	145.80%
YoY %	16.55%	27.82%	37.85%	55.43%	20.26%	0.52%	-	-
Horiz. %	385.85%	331.07%	259.01%	187.89%	120.88%	100.52%	100.00%	-
EPS	17.62	15.93	7.87	8.84	8.63	9.21	9.37	52.29%
YoY %	10.61%	102.41%	-10.97%	2.43%	-6.30%	-1.71%	-	-
Horiz. %	188.05%	170.01%	83.99%	94.34%	92.10%	98.29%	100.00%	-
DPS	20.24	20.24	20.20	20.16	20.16	20.16	20.04	0.66%
YoY %	0.00%	0.20%	0.20%	0.00%	0.00%	0.60%	-	-
Horiz. %	101.00%	101.00%	100.80%	100.60%	100.60%	100.60%	100.00%	-
NAPS	1.9737	1.9433	1.9231	1.8219	1.9332	1.9762	2.0245	-1.67%
YoY %	1.56%	1.05%	5.55%	-5.76%	-2.18%	-2.39%	-	-
Horiz. %	97.49%	95.99%	94.99%	89.99%	95.49%	97.61%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	3.32	2.43	2.16	2.23	2.40	2.61	3.20	-
P/RPS	1.50	1.28	1.45	2.06	3.45	4.50	5.54	-58.11%
YoY %	17.19%	-11.72%	-29.61%	-40.29%	-23.33%	-18.77%	-	-
Horiz. %	27.08%	23.10%	26.17%	37.18%	62.27%	81.23%	100.00%	-
P/EPS	19.07	15.44	27.77	25.54	28.15	28.56	34.40	-32.49%
YoY %	23.51%	-44.40%	8.73%	-9.27%	-1.44%	-16.98%	-	-
Horiz. %	55.44%	44.88%	80.73%	74.24%	81.83%	83.02%	100.00%	-
EY	5.24	6.48	3.60	3.92	3.55	3.50	2.91	47.95%
YoY %	-19.14%	80.00%	-8.16%	10.42%	1.43%	20.27%	-	-
Horiz. %	180.07%	222.68%	123.71%	134.71%	121.99%	120.27%	100.00%	-
DY	6.02	8.23	9.26	8.97	8.33	7.66	6.22	-2.15%
YoY %	-26.85%	-11.12%	3.23%	7.68%	8.75%	23.15%	-	-
Horiz. %	96.78%	132.32%	148.87%	144.21%	133.92%	123.15%	100.00%	-
P/NAPS	1.70	1.27	1.14	1.24	1.26	1.33	1.59	4.55%
YoY %	33.86%	11.40%	-8.06%	-1.59%	-5.26%	-16.35%	-	-
Horiz. %	106.92%	79.87%	71.70%	77.99%	79.25%	83.65%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	22/11/19	29/08/19	24/05/19	22/02/19	28/11/18	28/08/18	25/05/18	-
Price	3.28	2.98	2.48	2.29	2.49	2.50	2.95	-
P/RPS	1.48	1.56	1.66	2.12	3.58	4.31	5.10	-56.13%
YoY %	-5.13%	-6.02%	-21.70%	-40.78%	-16.94%	-15.49%	-	-
Horiz. %	29.02%	30.59%	32.55%	41.57%	70.20%	84.51%	100.00%	-
P/EPS	18.85	18.94	31.88	26.22	29.20	27.36	31.71	-29.27%
YoY %	-0.48%	-40.59%	21.59%	-10.21%	6.73%	-13.72%	-	-
Horiz. %	59.44%	59.73%	100.54%	82.69%	92.08%	86.28%	100.00%	-
EY	5.31	5.28	3.14	3.81	3.42	3.66	3.15	41.59%
YoY %	0.57%	68.15%	-17.59%	11.40%	-6.56%	16.19%	-	-
Horiz. %	168.57%	167.62%	99.68%	120.95%	108.57%	116.19%	100.00%	-
DY	6.10	6.71	8.06	8.73	8.03	8.00	6.74	-6.42%
YoY %	-9.09%	-16.75%	-7.67%	8.72%	0.37%	18.69%	-	-
Horiz. %	90.50%	99.55%	119.58%	129.53%	119.14%	118.69%	100.00%	-
P/NAPS	1.68	1.55	1.31	1.27	1.30	1.28	1.47	9.30%
YoY %	8.39%	18.32%	3.15%	-2.31%	1.56%	-12.93%	-	-
Horiz. %	114.29%	105.44%	89.12%	86.39%	88.44%	87.07%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos