[PTARAS] YoY Annual (Unaudited) Result on 30-Jun-2020 [#4]

Stock

[PTARAS] PINTARAS JAYA BHD

Announcement Date

27-Aug-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

30-Jun-2020 [#4]

Profit Trend

YoY- 21.4%

Quarter Report

Q4FY2020 interim results.pdf

Latest QR

Upcoming QR

PTARAS's Result

PTARAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annual (Unaudited) Result
Revenue	333,078	443,138	370,437	373,900	315,919	95,912	193,737	9.44%
YoY %	-24.84%	19.63%	-0.93%	18.35%	229.38%	-50.49%	-	-
Horiz. %	171.92%	228.73%	191.21%	192.99%	163.07%	49.51%	100.00%	-
PBT	5,887	48,265	75,123	39,262	31,606	20,706	42,422	-28.03%
YoY %	-87.80%	-35.75%	91.34%	24.22%	52.64%	-51.19%	-	-
Horiz. %	13.88%	113.77%	177.09%	92.55%	74.50%	48.81%	100.00%	-
Tax	-8,006	-7,062	-11,002	-7,572	-5,503	-5,607	-6,175	4.42%
YoY %	-13.37%	35.81%	-45.30%	-37.60%	1.85%	9.20%	-	-
Horiz. %	129.65%	114.36%	178.17%	122.62%	89.12%	90.80%	100.00%	-
NP	-2,119	41,203	64,121	31,690	26,103	15,099	36,247	-
YoY %	-105.14%	-35.74%	102.34%	21.40%	72.88%	-58.34%	-	-
Horiz. %	-5.85%	113.67%	176.90%	87.43%	72.01%	41.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,119	41,203	64,121	31,690	26,103	15,099	36,247	-
YoY %	-105.14%	-35.74%	102.34%	21.40%	72.88%	-58.34%	-	-
Horiz. %	-5.85%	113.67%	176.90%	87.43%	72.01%	41.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	135.99%	14.63%	14.65%	19.29%	17.41%	27.08%	14.56%	-
YoY %	829.53%	-0.14%	-24.05%	10.80%	-35.71%	85.99%	-	-
Horiz. %	934.00%	100.48%	100.62%	132.49%	119.57%	185.99%	100.00%	-
Total Cost	335,197	401,935	306,316	342,210	289,816	80,813	157,490	13.40%
YoY %	-16.60%	31.22%	-10.49%	18.08%	258.63%	-48.69%	-	-
Horiz. %	212.84%	255.21%	194.50%	217.29%	184.02%	51.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	399,734	399,734	371,537	323,436	318,460	323,844	339,508	2.75%
YoY %	0.00%	7.59%	14.87%	1.56%	-1.66%	-4.61%	-	-
Horiz. %	117.74%	117.74%	109.43%	95.27%	93.80%	95.39%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	8,293	16,586	16,586	16,586	19,903	33,045	32,802	-20.47%
YoY %	-50.00%	0.00%	0.00%	-16.67%	-39.77%	0.74%	-	-
Horiz. %	25.28%	50.56%	50.56%	50.56%	60.68%	100.74%	100.00%	-
Div Payout %	0.00%	40.26%	25.87%	52.34%	76.25%	218.86%	90.50%	-
YoY %	0.00%	55.62%	-50.57%	-31.36%	-65.16%	141.83%	-	-
Horiz. %	0.00%	44.49%	28.59%	57.83%	84.25%	241.83%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	399,734	399,734	371,537	323,436	318,460	323,844	339,508	2.75%
YoY %	0.00%	7.59%	14.87%	1.56%	-1.66%	-4.61%	-	-
Horiz. %	117.74%	117.74%	109.43%	95.27%	93.80%	95.39%	100.00%	-
NOSH	165,864	165,864	165,864	165,864	165,864	165,864	164,013	0.18%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	1.13%	-	-
Horiz. %	101.13%	101.13%	101.13%	101.13%	101.13%	101.13%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	-0.64%	9.30%	17.31%	8.48%	8.26%	15.74%	18.71%	-
YoY %	-106.88%	-46.27%	104.13%	2.66%	-47.52%	-15.87%	-	-
Horiz. %	-3.42%	49.71%	92.52%	45.32%	44.15%	84.13%	100.00%	-
ROE	-0.53%	10.31%	17.26%	9.80%	8.20%	4.66%	10.68%	-
YoY %	-105.14%	-40.27%	76.12%	19.51%	75.97%	-56.37%	-	-
Horiz. %	-4.96%	96.54%	161.61%	91.76%	76.78%	43.63%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	200.81	267.17	223.34	225.42	190.47	58.05	118.12	9.24%
YoY %	-24.84%	19.62%	-0.92%	18.35%	228.11%	-50.86%	-	-
Horiz. %	170.01%	226.19%	189.08%	190.84%	161.25%	49.14%	100.00%	-
EPS	-1.30	24.80	38.70	19.10	15.70	9.10	22.10	-
YoY %	-105.24%	-35.92%	102.62%	21.66%	72.53%	-58.82%	-	-
Horiz. %	-5.88%	112.22%	175.11%	86.43%	71.04%	41.18%	100.00%	-
DPS	5.00	10.00	10.00	10.00	12.00	20.00	20.00	-20.62%
YoY %	-50.00%	0.00%	0.00%	-16.67%	-40.00%	0.00%	-	-
Horiz. %	25.00%	50.00%	50.00%	50.00%	60.00%	100.00%	100.00%	-
NAPS	2.41	2.41	2.24	1.95	1.92	1.96	2.07	2.56%
YoY %	0.00%	7.59%	14.87%	1.56%	-2.04%	-5.31%	-	-
Horiz. %	116.43%	116.43%	108.21%	94.20%	92.75%	94.69%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 165,864
RPS	203.25	270.41	226.05	228.16	192.78	58.53	118.22	9.44%
YoY %	-24.84%	19.62%	-0.92%	18.35%	229.37%	-50.49%	-	-
Horiz. %	171.93%	228.73%	191.21%	193.00%	163.07%	49.51%	100.00%	-
EPS	-1.29	25.14	39.13	19.34	15.93	9.21	22.12	-
YoY %	-105.13%	-35.75%	102.33%	21.41%	72.96%	-58.36%	-	-
Horiz. %	-5.83%	113.65%	176.90%	87.43%	72.02%	41.64%	100.00%	-
DPS	5.06	10.12	10.12	10.12	12.15	20.17	20.02	-20.47%
YoY %	-50.00%	0.00%	0.00%	-16.71%	-39.76%	0.75%	-	-
Horiz. %	25.27%	50.55%	50.55%	50.55%	60.69%	100.75%	100.00%	-
NAPS	2.4393	2.4393	2.2672	1.9737	1.9433	1.9762	2.0718	2.75%
YoY %	0.00%	7.59%	14.87%	1.56%	-1.66%	-4.61%	-	-
Horiz. %	117.74%	117.74%	109.43%	95.26%	93.80%	95.39%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.69	2.36	2.50	2.60	2.43	2.61	4.10	-
P/RPS	0.84	0.88	1.12	1.15	1.28	4.50	3.47	-21.04%
YoY %	-4.55%	-21.43%	-2.61%	-10.16%	-71.56%	29.68%	-	-
Horiz. %	24.21%	25.36%	32.28%	33.14%	36.89%	129.68%	100.00%	-
P/EPS	-132.28	9.50	6.47	13.61	15.44	28.56	18.55	-
YoY %	-1,492.42%	46.83%	-52.46%	-11.85%	-45.94%	53.96%	-	-
Horiz. %	-713.10%	51.21%	34.88%	73.37%	83.23%	153.96%	100.00%	-
EY	-0.76	10.53	15.46	7.35	6.48	3.50	5.39	-
YoY %	-107.22%	-31.89%	110.34%	13.43%	85.14%	-35.06%	-	-
Horiz. %	-14.10%	195.36%	286.83%	136.36%	120.22%	64.94%	100.00%	-
DY	2.96	4.24	4.00	3.85	4.94	7.66	4.88	-7.99%
YoY %	-30.19%	6.00%	3.90%	-22.06%	-35.51%	56.97%	-	-
Horiz. %	60.66%	86.89%	81.97%	78.89%	101.23%	156.97%	100.00%	-
P/NAPS	0.70	0.98	1.12	1.33	1.27	1.33	1.98	-15.90%
YoY %	-28.57%	-12.50%	-15.79%	4.72%	-4.51%	-32.83%	-	-
Horiz. %	35.35%	49.49%	56.57%	67.17%	64.14%	67.17%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	25/08/23	29/08/22	30/08/21	27/08/20	29/08/19	28/08/18	29/08/17	-
Price	1.50	2.25	2.64	2.28	2.98	2.50	4.06	-
P/RPS	0.75	0.84	1.18	1.01	1.56	4.31	3.44	-22.41%
YoY %	-10.71%	-28.81%	16.83%	-35.26%	-63.81%	25.29%	-	-
Horiz. %	21.80%	24.42%	34.30%	29.36%	45.35%	125.29%	100.00%	-
P/EPS	-117.41	9.06	6.83	11.93	18.94	27.36	18.37	-
YoY %	-1,395.92%	32.65%	-42.75%	-37.01%	-30.77%	48.94%	-	-
Horiz. %	-639.14%	49.32%	37.18%	64.94%	103.10%	148.94%	100.00%	-
EY	-0.85	11.04	14.64	8.38	5.28	3.66	5.44	-
YoY %	-107.70%	-24.59%	74.70%	58.71%	44.26%	-32.72%	-	-
Horiz. %	-15.62%	202.94%	269.12%	154.04%	97.06%	67.28%	100.00%	-
DY	3.33	4.44	3.79	4.39	4.03	8.00	4.93	-6.32%
YoY %	-25.00%	17.15%	-13.67%	8.93%	-49.62%	62.27%	-	-
Horiz. %	67.55%	90.06%	76.88%	89.05%	81.74%	162.27%	100.00%	-
P/NAPS	0.62	0.93	1.18	1.17	1.55	1.28	1.96	-17.44%
YoY %	-33.33%	-21.19%	0.85%	-24.52%	21.09%	-34.69%	-	-
Horiz. %	31.63%	47.45%	60.20%	59.69%	79.08%	65.31%	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